[AMVERTON] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 198.73%
YoY- -80.47%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,644 93,634 144,933 93,334 125,545 132,148 60,877 6.85%
PBT 15,938 12,085 10,057 2,000 12,002 16,852 15,445 0.52%
Tax -3,054 -2,224 -4,294 -961 -6,685 -10,130 -4,541 -6.39%
NP 12,884 9,861 5,762 1,038 5,317 6,721 10,904 2.81%
-
NP to SH 11,734 8,142 5,762 1,038 5,317 6,721 10,904 1.22%
-
Tax Rate 19.16% 18.40% 42.70% 48.05% 55.70% 60.11% 29.40% -
Total Cost 77,760 83,773 139,170 92,296 120,228 125,426 49,973 7.64%
-
Net Worth 417,413 372,400 459,325 449,283 435,054 426,127 365,733 2.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 417,413 372,400 459,325 449,283 435,054 426,127 365,733 2.22%
NOSH 90,545 90,608 180,836 181,162 181,272 181,330 156,967 -8.75%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.21% 10.53% 3.98% 1.11% 4.24% 5.09% 17.91% -
ROE 2.81% 2.19% 1.25% 0.23% 1.22% 1.58% 2.98% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 100.11 103.34 80.15 51.52 69.26 72.88 38.78 17.11%
EPS 12.96 8.99 3.19 0.57 2.93 3.71 6.95 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.61 4.11 2.54 2.48 2.40 2.35 2.33 12.03%
Adjusted Per Share Value based on latest NOSH - 181,249
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.83 25.65 39.70 25.57 34.39 36.20 16.68 6.85%
EPS 3.21 2.23 1.58 0.28 1.46 1.84 2.99 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1434 1.0201 1.2582 1.2307 1.1917 1.1673 1.0018 2.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.35 0.39 0.73 0.65 0.43 0.38 0.68 -
P/RPS 0.35 0.38 0.91 1.26 0.62 0.52 1.75 -23.51%
P/EPS 2.70 4.34 22.91 113.37 14.66 10.25 9.79 -19.31%
EY 37.03 23.04 4.37 0.88 6.82 9.75 10.22 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.29 0.26 0.18 0.16 0.29 -19.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 26/11/04 28/11/03 25/11/02 29/11/01 29/11/00 -
Price 0.34 0.40 0.69 0.85 0.42 0.42 0.63 -
P/RPS 0.34 0.39 0.86 1.65 0.61 0.58 1.62 -22.90%
P/EPS 2.62 4.45 21.65 148.26 14.32 11.33 9.07 -18.68%
EY 38.12 22.47 4.62 0.67 6.98 8.83 11.03 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.10 0.27 0.34 0.17 0.18 0.27 -20.13%

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