[AMVERTON] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.53%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 110,681 133,223 141,823 143,547 135,885 118,075 104,848 3.67%
PBT 14,796 12,794 12,041 9,612 8,268 6,504 3,781 148.53%
Tax -5,944 -5,427 -4,779 -3,708 -2,828 -2,206 -1,420 159.95%
NP 8,852 7,367 7,262 5,904 5,440 4,298 2,361 141.53%
-
NP to SH 8,594 7,367 7,262 5,904 5,440 4,298 2,361 136.81%
-
Tax Rate 40.17% 42.42% 39.69% 38.58% 34.20% 33.92% 37.56% -
Total Cost 101,829 125,856 134,561 137,643 130,445 113,777 102,487 -0.42%
-
Net Worth 369,094 367,761 464,434 458,495 458,913 457,599 465,213 -14.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 369,094 367,761 464,434 458,495 458,913 457,599 465,213 -14.31%
NOSH 90,464 90,805 181,419 180,510 181,388 180,869 181,724 -37.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.00% 5.53% 5.12% 4.11% 4.00% 3.64% 2.25% -
ROE 2.33% 2.00% 1.56% 1.29% 1.19% 0.94% 0.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 122.35 146.71 78.17 79.52 74.91 65.28 57.70 65.12%
EPS 9.50 8.11 4.00 3.27 3.00 2.38 1.30 277.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.05 2.56 2.54 2.53 2.53 2.56 36.48%
Adjusted Per Share Value based on latest NOSH - 180,510
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.32 36.49 38.85 39.32 37.22 32.34 28.72 3.68%
EPS 2.35 2.02 1.99 1.62 1.49 1.18 0.65 135.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 1.0074 1.2722 1.2559 1.2571 1.2535 1.2743 -14.31%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.35 0.41 0.62 0.73 0.66 0.83 0.70 -
P/RPS 0.29 0.28 0.79 0.92 0.88 1.27 1.21 -61.44%
P/EPS 3.68 5.05 15.49 22.32 22.01 34.93 53.88 -83.31%
EY 27.14 19.79 6.46 4.48 4.54 2.86 1.86 498.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.24 0.29 0.26 0.33 0.27 -51.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.37 0.35 0.61 0.69 0.62 0.69 0.94 -
P/RPS 0.30 0.24 0.78 0.87 0.83 1.06 1.63 -67.67%
P/EPS 3.89 4.31 15.24 21.10 20.67 29.04 72.35 -85.77%
EY 25.68 23.18 6.56 4.74 4.84 3.44 1.38 603.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.24 0.27 0.25 0.27 0.37 -61.06%

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