[AMVERTON] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 58.8%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,138 26,716 39,065 36,535 32,090 32,507 42,617 -15.45%
PBT 7,510 5,044 13,410 10,600 7,328 6,521 12,293 -28.02%
Tax -1,565 -1,395 -3,110 -2,599 -2,053 -1,497 -3,055 -36.00%
NP 5,945 3,649 10,300 8,001 5,275 5,024 9,238 -25.48%
-
NP to SH 5,595 3,317 10,088 7,675 4,833 4,537 8,928 -26.78%
-
Tax Rate 20.84% 27.66% 23.19% 24.52% 28.02% 22.96% 24.85% -
Total Cost 27,193 23,067 28,765 28,534 26,815 27,483 33,379 -12.78%
-
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 525,692 518,390 518,390 507,438 500,137 492,836 489,185 4.91%
NOSH 365,064 365,064 365,064 365,064 365,064 365,064 365,064 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.94% 13.66% 26.37% 21.90% 16.44% 15.46% 21.68% -
ROE 1.06% 0.64% 1.95% 1.51% 0.97% 0.92% 1.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.08 7.32 10.70 10.01 8.79 8.90 11.67 -15.41%
EPS 1.53 0.91 2.76 2.10 1.32 1.24 2.45 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.42 1.39 1.37 1.35 1.34 4.91%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.08 7.32 10.70 10.01 8.79 8.90 11.67 -15.41%
EPS 1.53 0.91 2.76 2.10 1.32 1.24 2.45 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.42 1.39 1.37 1.35 1.34 4.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.02 0.595 0.47 0.47 0.42 0.45 0.44 -
P/RPS 11.24 8.13 4.39 4.70 4.78 5.05 3.77 107.28%
P/EPS 66.55 65.48 17.01 22.36 31.72 36.21 17.99 139.38%
EY 1.50 1.53 5.88 4.47 3.15 2.76 5.56 -58.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.42 0.33 0.34 0.31 0.33 0.33 66.73%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.905 0.78 0.57 0.49 0.52 0.44 0.47 -
P/RPS 9.97 10.66 5.33 4.90 5.92 4.94 4.03 83.02%
P/EPS 59.05 85.85 20.63 23.31 39.28 35.40 19.22 111.48%
EY 1.69 1.16 4.85 4.29 2.55 2.82 5.20 -52.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.40 0.35 0.38 0.33 0.35 48.02%

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