[AMVERTON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -125.16%
YoY- -147.42%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 34,848 26,603 22,824 20,573 28,757 34,855 28,355 14.69%
PBT 2,281 2,434 -124 -810 5,671 3,955 3,363 -22.74%
Tax -700 -1,129 288 121 -2,932 -2,952 -1,831 -47.23%
NP 1,581 1,305 164 -689 2,739 1,003 1,532 2.11%
-
NP to SH 1,581 1,305 164 -689 2,739 1,003 1,532 2.11%
-
Tax Rate 30.69% 46.38% - - 51.70% 74.64% 54.45% -
Total Cost 33,267 25,298 22,660 21,262 26,018 33,852 26,823 15.38%
-
Net Worth 465,213 449,499 439,155 436,971 438,965 437,672 432,564 4.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 465,213 449,499 439,155 436,971 438,965 437,672 432,564 4.95%
NOSH 181,724 181,249 182,222 181,315 181,390 182,363 180,235 0.54%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.54% 4.91% 0.72% -3.35% 9.52% 2.88% 5.40% -
ROE 0.34% 0.29% 0.04% -0.16% 0.62% 0.23% 0.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.18 14.68 12.53 11.35 15.85 19.11 15.73 14.09%
EPS 0.87 0.72 0.09 -0.38 1.51 0.55 0.85 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.48 2.41 2.41 2.42 2.40 2.40 4.38%
Adjusted Per Share Value based on latest NOSH - 181,315
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.55 7.29 6.25 5.64 7.88 9.55 7.77 14.69%
EPS 0.43 0.36 0.04 -0.19 0.75 0.27 0.42 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2743 1.2313 1.203 1.197 1.2024 1.1989 1.1849 4.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.65 0.38 0.35 0.40 0.43 0.55 -
P/RPS 3.65 4.43 3.03 3.08 2.52 2.25 3.50 2.82%
P/EPS 80.46 90.28 422.22 -92.11 26.49 78.18 64.71 15.58%
EY 1.24 1.11 0.24 -1.09 3.77 1.28 1.55 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.16 0.15 0.17 0.18 0.23 11.24%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 27/08/03 29/05/03 26/02/03 25/11/02 29/08/02 -
Price 0.94 0.85 0.54 0.38 0.38 0.42 0.47 -
P/RPS 4.90 5.79 4.31 3.35 2.40 2.20 2.99 38.87%
P/EPS 108.05 118.06 600.00 -100.00 25.17 76.36 55.29 56.11%
EY 0.93 0.85 0.17 -1.00 3.97 1.31 1.81 -35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.22 0.16 0.16 0.17 0.20 50.53%

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