[AMVERTON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.18%
YoY- 114.63%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 143,160 107,636 63,276 20,966 120,891 89,830 58,817 80.65%
PBT 18,413 13,880 4,388 955 21,063 6,289 2,557 271.56%
Tax -3,513 -2,448 -776 -272 -1,388 -1,186 -383 336.41%
NP 14,900 11,432 3,612 683 19,675 5,103 2,174 259.55%
-
NP to SH 14,047 10,770 3,240 528 18,710 3,919 1,282 391.17%
-
Tax Rate 19.08% 17.64% 17.68% 28.48% 6.59% 18.86% 14.98% -
Total Cost 128,260 96,204 59,664 20,283 101,216 84,727 56,643 72.18%
-
Net Worth 453,756 449,656 444,134 425,919 438,636 424,558 428,554 3.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,756 449,656 444,134 425,919 438,636 424,558 428,554 3.87%
NOSH 363,005 362,626 364,044 351,999 362,509 362,870 366,285 -0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.41% 10.62% 5.71% 3.26% 16.27% 5.68% 3.70% -
ROE 3.10% 2.40% 0.73% 0.12% 4.27% 0.92% 0.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.44 29.68 17.38 5.96 33.35 24.76 16.06 81.72%
EPS 3.87 2.97 0.89 0.15 5.16 1.08 0.35 394.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.22 1.21 1.21 1.17 1.17 4.49%
Adjusted Per Share Value based on latest NOSH - 351,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.22 29.48 17.33 5.74 33.12 24.61 16.11 80.67%
EPS 3.85 2.95 0.89 0.14 5.13 1.07 0.35 392.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.243 1.2317 1.2166 1.1667 1.2015 1.163 1.1739 3.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.75 0.59 0.50 0.32 0.45 0.51 -
P/RPS 1.52 2.53 3.39 8.39 0.96 1.82 3.18 -38.78%
P/EPS 15.51 25.25 66.29 333.33 6.20 41.67 145.71 -77.44%
EY 6.45 3.96 1.51 0.30 16.13 2.40 0.69 341.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.48 0.41 0.26 0.38 0.44 5.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.65 0.60 0.62 0.39 0.50 0.31 0.44 -
P/RPS 1.65 2.02 3.57 6.55 1.50 1.25 2.74 -28.62%
P/EPS 16.80 20.20 69.66 260.00 9.69 28.70 125.71 -73.76%
EY 5.95 4.95 1.44 0.38 10.32 3.48 0.80 279.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.51 0.32 0.41 0.26 0.38 23.18%

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