[AMVERTON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.78%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,791 96,394 59,854 26,716 140,197 101,132 64,597 68.65%
PBT 45,475 27,876 12,554 5,044 37,859 24,449 13,849 120.44%
Tax -12,375 -7,505 -2,960 -1,395 -9,259 -6,149 -3,550 129.38%
NP 33,100 20,371 9,594 3,649 28,600 18,300 10,299 117.31%
-
NP to SH 32,079 19,332 8,912 3,317 27,133 17,045 9,370 126.64%
-
Tax Rate 27.21% 26.92% 23.58% 27.66% 24.46% 25.15% 25.63% -
Total Cost 108,691 76,023 50,260 23,067 111,597 82,832 54,298 58.63%
-
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,474 - - - - - - -
Div Payout % 17.06% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 547,423 536,644 525,954 518,390 518,558 507,438 499,490 6.28%
NOSH 364,948 365,064 365,245 365,064 365,181 365,064 364,591 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.34% 21.13% 16.03% 13.66% 20.40% 18.10% 15.94% -
ROE 5.86% 3.60% 1.69% 0.64% 5.23% 3.36% 1.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.85 26.40 16.39 7.32 38.39 27.70 17.72 68.52%
EPS 8.79 5.30 2.44 0.91 7.43 4.67 2.57 126.49%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.42 1.42 1.39 1.37 6.21%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.84 26.40 16.40 7.32 38.40 27.70 17.69 68.68%
EPS 8.79 5.30 2.44 0.91 7.43 4.67 2.57 126.49%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4995 1.47 1.4407 1.42 1.4205 1.39 1.3682 6.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 0.95 1.02 0.595 0.47 0.47 0.42 -
P/RPS 2.51 3.60 6.22 8.13 1.22 1.70 2.37 3.88%
P/EPS 11.09 17.94 41.80 65.48 6.33 10.07 16.34 -22.71%
EY 9.02 5.57 2.39 1.53 15.81 9.93 6.12 29.41%
DY 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.71 0.42 0.33 0.34 0.31 63.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.07 0.93 0.905 0.78 0.57 0.49 0.52 -
P/RPS 2.75 3.52 5.52 10.66 1.48 1.77 2.93 -4.12%
P/EPS 12.17 17.56 37.09 85.85 7.67 10.49 20.23 -28.67%
EY 8.21 5.69 2.70 1.16 13.04 9.53 4.94 40.17%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.63 0.55 0.40 0.35 0.38 51.52%

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