[AMVERTON] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.45%
YoY- 71.41%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 95,861 102,747 110,681 133,223 141,823 143,547 135,885 -20.70%
PBT 12,620 13,776 14,796 12,794 12,041 9,612 8,268 32.46%
Tax -2,693 -4,022 -5,944 -5,427 -4,779 -3,708 -2,828 -3.19%
NP 9,927 9,754 8,852 7,367 7,262 5,904 5,440 49.16%
-
NP to SH 8,889 9,048 8,594 7,367 7,262 5,904 5,440 38.60%
-
Tax Rate 21.34% 29.20% 40.17% 42.42% 39.69% 38.58% 34.20% -
Total Cost 85,934 92,993 101,829 125,856 134,561 137,643 130,445 -24.23%
-
Net Worth 373,081 372,919 369,094 367,761 464,434 458,495 458,913 -12.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 373,081 372,919 369,094 367,761 464,434 458,495 458,913 -12.86%
NOSH 90,553 90,734 90,464 90,805 181,419 180,510 181,388 -36.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.36% 9.49% 8.00% 5.53% 5.12% 4.11% 4.00% -
ROE 2.38% 2.43% 2.33% 2.00% 1.56% 1.29% 1.19% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 105.86 113.24 122.35 146.71 78.17 79.52 74.91 25.85%
EPS 9.82 9.97 9.50 8.11 4.00 3.27 3.00 119.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.11 4.08 4.05 2.56 2.54 2.53 38.29%
Adjusted Per Share Value based on latest NOSH - 90,805
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.26 28.14 30.32 36.49 38.85 39.32 37.22 -20.69%
EPS 2.43 2.48 2.35 2.02 1.99 1.62 1.49 38.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.022 1.0215 1.011 1.0074 1.2722 1.2559 1.2571 -12.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.39 0.35 0.41 0.62 0.73 0.66 -
P/RPS 0.35 0.34 0.29 0.28 0.79 0.92 0.88 -45.82%
P/EPS 3.77 3.91 3.68 5.05 15.49 22.32 22.01 -69.05%
EY 26.53 25.57 27.14 19.79 6.46 4.48 4.54 223.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.09 0.10 0.24 0.29 0.26 -50.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 27/08/04 -
Price 0.35 0.40 0.37 0.35 0.61 0.69 0.62 -
P/RPS 0.33 0.35 0.30 0.24 0.78 0.87 0.83 -45.83%
P/EPS 3.57 4.01 3.89 4.31 15.24 21.10 20.67 -68.88%
EY 28.05 24.93 25.68 23.18 6.56 4.74 4.84 221.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.09 0.09 0.24 0.27 0.25 -53.11%

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