[AMVERTON] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.57%
YoY- 69.1%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 133,223 141,823 143,547 135,885 118,075 104,848 98,757 22.06%
PBT 12,794 12,041 9,612 8,268 6,504 3,781 7,171 47.04%
Tax -5,427 -4,779 -3,708 -2,828 -2,206 -1,420 -3,652 30.19%
NP 7,367 7,262 5,904 5,440 4,298 2,361 3,519 63.57%
-
NP to SH 7,367 7,262 5,904 5,440 4,298 2,361 3,519 63.57%
-
Tax Rate 42.42% 39.69% 38.58% 34.20% 33.92% 37.56% 50.93% -
Total Cost 125,856 134,561 137,643 130,445 113,777 102,487 95,238 20.40%
-
Net Worth 367,761 464,434 458,495 458,913 457,599 465,213 449,499 -12.51%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 367,761 464,434 458,495 458,913 457,599 465,213 449,499 -12.51%
NOSH 90,805 181,419 180,510 181,388 180,869 181,724 181,249 -36.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.53% 5.12% 4.11% 4.00% 3.64% 2.25% 3.56% -
ROE 2.00% 1.56% 1.29% 1.19% 0.94% 0.51% 0.78% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 146.71 78.17 79.52 74.91 65.28 57.70 54.49 93.41%
EPS 8.11 4.00 3.27 3.00 2.38 1.30 1.94 159.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 2.56 2.54 2.53 2.53 2.56 2.48 38.63%
Adjusted Per Share Value based on latest NOSH - 181,388
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.49 38.85 39.32 37.22 32.34 28.72 27.05 22.06%
EPS 2.02 1.99 1.62 1.49 1.18 0.65 0.96 64.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 1.2722 1.2559 1.2571 1.2535 1.2743 1.2313 -12.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.62 0.73 0.66 0.83 0.70 0.65 -
P/RPS 0.28 0.79 0.92 0.88 1.27 1.21 1.19 -61.85%
P/EPS 5.05 15.49 22.32 22.01 34.93 53.88 33.48 -71.63%
EY 19.79 6.46 4.48 4.54 2.86 1.86 2.99 252.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.29 0.26 0.33 0.27 0.26 -47.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.35 0.61 0.69 0.62 0.69 0.94 0.85 -
P/RPS 0.24 0.78 0.87 0.83 1.06 1.63 1.56 -71.25%
P/EPS 4.31 15.24 21.10 20.67 29.04 72.35 43.78 -78.64%
EY 23.18 6.56 4.74 4.84 3.44 1.38 2.28 368.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.24 0.27 0.25 0.27 0.37 0.34 -58.74%

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