[AMVERTON] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.49%
YoY- 44.11%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 143,514 119,773 102,073 90,644 93,634 144,933 93,334 7.42%
PBT 18,506 8,385 23,581 15,938 12,085 10,057 2,000 44.84%
Tax -3,264 -1,581 -5,956 -3,054 -2,224 -4,294 -961 22.58%
NP 15,242 6,804 17,625 12,884 9,861 5,762 1,038 56.42%
-
NP to SH 14,360 5,225 15,980 11,734 8,142 5,762 1,038 54.87%
-
Tax Rate 17.64% 18.86% 25.26% 19.16% 18.40% 42.70% 48.05% -
Total Cost 128,272 112,969 84,448 77,760 83,773 139,170 92,296 5.63%
-
Net Worth 449,656 424,558 416,397 417,413 372,400 459,325 449,283 0.01%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 449,656 424,558 416,397 417,413 372,400 459,325 449,283 0.01%
NOSH 362,626 362,870 361,056 90,545 90,608 180,836 181,162 12.24%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.62% 5.68% 17.27% 14.21% 10.53% 3.98% 1.11% -
ROE 3.19% 1.23% 3.84% 2.81% 2.19% 1.25% 0.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.58 33.01 28.19 100.11 103.34 80.15 51.52 -4.29%
EPS 3.96 1.44 4.41 12.96 8.99 3.19 0.57 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.15 4.61 4.11 2.54 2.48 -10.90%
Adjusted Per Share Value based on latest NOSH - 90,505
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.31 32.81 27.96 24.83 25.65 39.70 25.57 7.42%
EPS 3.93 1.43 4.38 3.21 2.23 1.58 0.28 55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2317 1.163 1.1406 1.1434 1.0201 1.2582 1.2307 0.01%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.45 0.92 0.35 0.39 0.73 0.65 -
P/RPS 1.90 1.36 3.26 0.35 0.38 0.91 1.26 7.07%
P/EPS 18.94 31.25 20.85 2.70 4.34 22.91 113.37 -25.76%
EY 5.28 3.20 4.80 37.03 23.04 4.37 0.88 34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.80 0.08 0.09 0.29 0.26 14.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 26/11/08 23/11/07 29/11/06 23/11/05 26/11/04 28/11/03 -
Price 0.60 0.31 0.96 0.34 0.40 0.69 0.85 -
P/RPS 1.52 0.94 3.41 0.34 0.39 0.86 1.65 -1.35%
P/EPS 15.15 21.53 21.75 2.62 4.45 21.65 148.26 -31.60%
EY 6.60 4.65 4.60 38.12 22.47 4.62 0.67 46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.26 0.83 0.07 0.10 0.27 0.34 5.91%

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