[AMVERTON] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.98%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 96,554 70,226 43,293 25,200 138,746 108,700 74,435 18.88%
PBT 12,365 9,064 6,306 2,666 11,959 7,543 3,765 120.46%
Tax -2,116 -1,668 -1,582 -1,313 -4,847 -3,221 -1,211 44.92%
NP 10,249 7,396 4,724 1,353 7,112 4,322 2,554 151.88%
-
NP to SH 8,544 6,107 3,883 1,353 7,112 4,322 2,554 123.18%
-
Tax Rate 17.11% 18.40% 25.09% 49.25% 40.53% 42.70% 32.16% -
Total Cost 86,305 62,830 38,569 23,847 131,634 104,378 71,881 12.92%
-
Net Worth 409,472 372,400 369,292 367,761 463,608 459,325 458,270 -7.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,264 - - - - - - -
Div Payout % 26.51% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 409,472 372,400 369,292 367,761 463,608 459,325 458,270 -7.21%
NOSH 90,591 90,608 90,512 90,805 181,097 180,836 181,134 -36.91%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.61% 10.53% 10.91% 5.37% 5.13% 3.98% 3.43% -
ROE 2.09% 1.64% 1.05% 0.37% 1.53% 0.94% 0.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 106.58 77.51 47.83 27.75 76.61 60.11 41.09 88.45%
EPS 9.44 6.74 4.29 1.49 3.93 2.39 1.41 253.99%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.52 4.11 4.08 4.05 2.56 2.54 2.53 47.07%
Adjusted Per Share Value based on latest NOSH - 90,805
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.45 19.24 11.86 6.90 38.01 29.78 20.39 18.88%
EPS 2.34 1.67 1.06 0.37 1.95 1.18 0.70 123.07%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1216 1.0201 1.0116 1.0074 1.2699 1.2582 1.2553 -7.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.39 0.35 0.41 0.62 0.73 0.66 -
P/RPS 0.35 0.50 0.73 1.48 0.81 1.21 1.61 -63.74%
P/EPS 3.92 5.79 8.16 27.52 15.79 30.54 46.81 -80.77%
EY 25.49 17.28 12.26 3.63 6.33 3.27 2.14 419.21%
DY 6.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.09 0.10 0.24 0.29 0.26 -54.32%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 27/08/04 -
Price 0.35 0.40 0.37 0.35 0.61 0.69 0.62 -
P/RPS 0.33 0.52 0.77 1.26 0.80 1.15 1.51 -63.61%
P/EPS 3.71 5.93 8.62 23.49 15.53 28.87 43.97 -80.67%
EY 26.95 16.85 11.59 4.26 6.44 3.46 2.27 418.08%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.09 0.09 0.24 0.27 0.25 -53.11%

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