[AMVERTON] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.66%
YoY- 57.98%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 94,608 95,861 102,747 110,681 133,223 141,823 143,547 -24.28%
PBT 13,361 12,620 13,776 14,796 12,794 12,041 9,612 24.57%
Tax -2,173 -2,693 -4,022 -5,944 -5,427 -4,779 -3,708 -29.99%
NP 11,188 9,927 9,754 8,852 7,367 7,262 5,904 53.19%
-
NP to SH 9,867 8,889 9,048 8,594 7,367 7,262 5,904 40.87%
-
Tax Rate 16.26% 21.34% 29.20% 40.17% 42.42% 39.69% 38.58% -
Total Cost 83,420 85,934 92,993 101,829 125,856 134,561 137,643 -28.40%
-
Net Worth 396,360 373,081 372,919 369,094 367,761 464,434 458,495 -9.26%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,721 - - - - - - -
Div Payout % 27.58% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 396,360 373,081 372,919 369,094 367,761 464,434 458,495 -9.26%
NOSH 90,700 90,553 90,734 90,464 90,805 181,419 180,510 -36.82%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.83% 10.36% 9.49% 8.00% 5.53% 5.12% 4.11% -
ROE 2.49% 2.38% 2.43% 2.33% 2.00% 1.56% 1.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 104.31 105.86 113.24 122.35 146.71 78.17 79.52 19.85%
EPS 10.88 9.82 9.97 9.50 8.11 4.00 3.27 123.03%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 4.12 4.11 4.08 4.05 2.56 2.54 43.62%
Adjusted Per Share Value based on latest NOSH - 90,464
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.92 26.26 28.14 30.32 36.49 38.85 39.32 -24.27%
EPS 2.70 2.43 2.48 2.35 2.02 1.99 1.62 40.61%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0857 1.022 1.0215 1.011 1.0074 1.2722 1.2559 -9.26%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.34 0.37 0.39 0.35 0.41 0.62 0.73 -
P/RPS 0.33 0.35 0.34 0.29 0.28 0.79 0.92 -49.54%
P/EPS 3.13 3.77 3.91 3.68 5.05 15.49 22.32 -73.04%
EY 32.00 26.53 25.57 27.14 19.79 6.46 4.48 271.33%
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.09 0.09 0.10 0.24 0.29 -57.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 -
Price 0.34 0.35 0.40 0.37 0.35 0.61 0.69 -
P/RPS 0.33 0.33 0.35 0.30 0.24 0.78 0.87 -47.63%
P/EPS 3.13 3.57 4.01 3.89 4.31 15.24 21.10 -72.00%
EY 32.00 28.05 24.93 25.68 23.18 6.56 4.74 257.61%
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.10 0.09 0.09 0.24 0.27 -55.58%

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