[AMVERTON] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.15%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 34,265 40,634 33,800 34,848 26,603 22,824 20,573 40.37%
PBT 3,778 1,640 1,913 2,281 2,434 -124 -810 -
Tax -2,009 -334 -665 -700 -1,129 288 121 -
NP 1,769 1,306 1,248 1,581 1,305 164 -689 -
-
NP to SH 1,769 1,306 1,248 1,581 1,305 164 -689 -
-
Tax Rate 53.18% 20.37% 34.76% 30.69% 46.38% - - -
Total Cost 32,496 39,328 32,552 33,267 25,298 22,660 21,262 32.58%
-
Net Worth 458,495 458,913 457,599 465,213 449,499 439,155 436,971 3.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 458,495 458,913 457,599 465,213 449,499 439,155 436,971 3.24%
NOSH 180,510 181,388 180,869 181,724 181,249 182,222 181,315 -0.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.16% 3.21% 3.69% 4.54% 4.91% 0.72% -3.35% -
ROE 0.39% 0.28% 0.27% 0.34% 0.29% 0.04% -0.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.98 22.40 18.69 19.18 14.68 12.53 11.35 40.75%
EPS 0.98 0.72 0.69 0.87 0.72 0.09 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.53 2.53 2.56 2.48 2.41 2.41 3.55%
Adjusted Per Share Value based on latest NOSH - 181,724
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.39 11.13 9.26 9.55 7.29 6.25 5.64 40.34%
EPS 0.48 0.36 0.34 0.43 0.36 0.04 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2559 1.2571 1.2535 1.2743 1.2313 1.203 1.197 3.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.73 0.66 0.83 0.70 0.65 0.38 0.35 -
P/RPS 3.85 2.95 4.44 3.65 4.43 3.03 3.08 15.99%
P/EPS 74.49 91.67 120.29 80.46 90.28 422.22 -92.11 -
EY 1.34 1.09 0.83 1.24 1.11 0.24 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.33 0.27 0.26 0.16 0.15 55.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 29/05/03 -
Price 0.69 0.62 0.69 0.94 0.85 0.54 0.38 -
P/RPS 3.63 2.77 3.69 4.90 5.79 4.31 3.35 5.48%
P/EPS 70.41 86.11 100.00 108.05 118.06 600.00 -100.00 -
EY 1.42 1.16 1.00 0.93 0.85 0.17 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.27 0.37 0.34 0.22 0.16 41.60%

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