[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 64.55%
YoY- 184.59%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 70,226 43,293 25,200 138,746 108,700 74,435 33,800 62.75%
PBT 9,064 6,306 2,666 11,959 7,543 3,765 1,913 181.83%
Tax -1,668 -1,582 -1,313 -4,847 -3,221 -1,211 -665 84.50%
NP 7,396 4,724 1,353 7,112 4,322 2,554 1,248 227.12%
-
NP to SH 6,107 3,883 1,353 7,112 4,322 2,554 1,248 187.95%
-
Tax Rate 18.40% 25.09% 49.25% 40.53% 42.70% 32.16% 34.76% -
Total Cost 62,830 38,569 23,847 131,634 104,378 71,881 32,552 54.95%
-
Net Worth 372,400 369,292 367,761 463,608 459,325 458,270 457,599 -12.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 372,400 369,292 367,761 463,608 459,325 458,270 457,599 -12.82%
NOSH 90,608 90,512 90,805 181,097 180,836 181,134 180,869 -36.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.53% 10.91% 5.37% 5.13% 3.98% 3.43% 3.69% -
ROE 1.64% 1.05% 0.37% 1.53% 0.94% 0.56% 0.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 77.51 47.83 27.75 76.61 60.11 41.09 18.69 157.90%
EPS 6.74 4.29 1.49 3.93 2.39 1.41 0.69 356.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.08 4.05 2.56 2.54 2.53 2.53 38.15%
Adjusted Per Share Value based on latest NOSH - 181,419
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.24 11.86 6.90 38.01 29.78 20.39 9.26 62.75%
EPS 1.67 1.06 0.37 1.95 1.18 0.70 0.34 188.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0201 1.0116 1.0074 1.2699 1.2582 1.2553 1.2535 -12.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.39 0.35 0.41 0.62 0.73 0.66 0.83 -
P/RPS 0.50 0.73 1.48 0.81 1.21 1.61 4.44 -76.64%
P/EPS 5.79 8.16 27.52 15.79 30.54 46.81 120.29 -86.74%
EY 17.28 12.26 3.63 6.33 3.27 2.14 0.83 655.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.10 0.24 0.29 0.26 0.33 -57.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.40 0.37 0.35 0.61 0.69 0.62 0.69 -
P/RPS 0.52 0.77 1.26 0.80 1.15 1.51 3.69 -72.88%
P/EPS 5.93 8.62 23.49 15.53 28.87 43.97 100.00 -84.76%
EY 16.85 11.59 4.26 6.44 3.46 2.27 1.00 556.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.09 0.24 0.27 0.25 0.27 -48.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment