[AMVERTON] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.21%
YoY- 2.53%
Quarter Report
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,808 76,555 49,412 28,001 91,980 67,983 47,159 90.99%
PBT 27,664 17,686 9,444 3,519 24,398 11,954 7,684 134.35%
Tax -6,737 -4,467 -1,823 -707 -4,357 -2,291 -1,906 131.50%
NP 20,927 13,219 7,621 2,812 20,041 9,663 5,778 135.28%
-
NP to SH 19,288 11,985 6,858 2,390 18,680 8,801 5,216 138.56%
-
Tax Rate 24.35% 25.26% 19.30% 20.09% 17.86% 19.17% 24.80% -
Total Cost 103,881 63,336 41,791 25,189 71,939 58,320 41,381 84.40%
-
Net Worth 424,445 416,397 415,828 411,007 409,291 417,413 415,649 1.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,358 - - -
Div Payout % - - - - 7.27% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 424,445 416,397 415,828 411,007 409,291 417,413 415,649 1.40%
NOSH 362,773 361,056 90,594 90,530 90,551 90,545 90,555 151.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.77% 17.27% 15.42% 10.04% 21.79% 14.21% 12.25% -
ROE 4.54% 2.88% 1.65% 0.58% 4.56% 2.11% 1.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.40 21.14 54.54 30.93 101.58 75.08 52.08 -24.09%
EPS 5.32 3.31 7.57 2.64 20.63 9.72 5.76 -5.14%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.17 1.15 4.59 4.54 4.52 4.61 4.59 -59.69%
Adjusted Per Share Value based on latest NOSH - 90,530
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.19 20.97 13.54 7.67 25.20 18.62 12.92 90.98%
EPS 5.28 3.28 1.88 0.65 5.12 2.41 1.43 138.32%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 1.1627 1.1406 1.1391 1.1259 1.1212 1.1434 1.1386 1.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.84 0.92 0.67 0.42 0.36 0.35 0.34 -
P/RPS 2.44 4.35 1.23 1.36 0.35 0.47 0.65 140.95%
P/EPS 15.80 27.79 8.85 15.91 1.75 3.60 5.90 92.49%
EY 6.33 3.60 11.30 6.29 57.30 27.77 16.94 -48.02%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.72 0.80 0.15 0.09 0.08 0.08 0.07 370.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.62 0.96 0.73 0.63 0.38 0.34 0.36 -
P/RPS 1.80 4.54 1.34 2.04 0.37 0.45 0.69 89.17%
P/EPS 11.66 29.00 9.64 23.86 1.84 3.50 6.25 51.37%
EY 8.58 3.45 10.37 4.19 54.29 28.59 16.00 -33.91%
DY 0.00 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.53 0.83 0.16 0.14 0.08 0.07 0.08 251.52%

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