[AMVERTON] QoQ TTM 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- -32.91%
YoY- -64.9%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 143,547 135,885 118,075 104,848 98,757 107,009 112,540 17.56%
PBT 9,612 8,268 6,504 3,781 7,171 8,692 12,179 -14.56%
Tax -3,708 -2,828 -2,206 -1,420 -3,652 -5,475 -7,594 -37.91%
NP 5,904 5,440 4,298 2,361 3,519 3,217 4,585 18.30%
-
NP to SH 5,904 5,440 4,298 2,361 3,519 3,217 4,585 18.30%
-
Tax Rate 38.58% 34.20% 33.92% 37.56% 50.93% 62.99% 62.35% -
Total Cost 137,643 130,445 113,777 102,487 95,238 103,792 107,955 17.52%
-
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 4.11% 4.00% 3.64% 2.25% 3.56% 3.01% 4.07% -
ROE 1.29% 1.19% 0.94% 0.51% 0.78% 0.73% 1.05% -
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 79.52 74.91 65.28 57.70 54.49 58.72 62.07 17.90%
EPS 3.27 3.00 2.38 1.30 1.94 1.77 2.53 18.59%
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 39.32 37.22 32.34 28.72 27.05 29.31 30.83 17.55%
EPS 1.62 1.49 1.18 0.65 0.96 0.88 1.26 18.18%
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 0.92 0.88 1.27 1.21 1.19 0.65 0.56 39.10%
P/EPS 22.32 22.01 34.93 53.88 33.48 21.52 13.84 37.40%
EY 4.48 4.54 2.86 1.86 2.99 4.65 7.22 -27.18%
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 0.87 0.83 1.06 1.63 1.56 0.92 0.61 26.62%
P/EPS 21.10 20.67 29.04 72.35 43.78 30.59 15.03 25.29%
EY 4.74 4.84 3.44 1.38 2.28 3.27 6.65 -20.15%
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