[AMVERTON] YoY Quarter 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- 21.15%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 23,966 26,238 33,124 34,848 28,757 38,877 19,064 3.88%
PBT 12,634 3,554 4,710 2,281 5,671 8,378 -818 -
Tax -1,208 -442 -1,771 -700 -2,932 -3,327 818 -
NP 11,426 3,112 2,939 1,581 2,739 5,051 0 -
-
NP to SH 10,913 2,780 2,939 1,581 2,739 5,051 -755 -
-
Tax Rate 9.56% 12.44% 37.60% 30.69% 51.70% 39.71% - -
Total Cost 12,540 23,126 30,185 33,267 26,018 33,826 19,064 -6.74%
-
Net Worth 427,463 373,081 464,434 465,213 438,965 430,873 382,423 1.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,716 - - - - - - -
Div Payout % 24.90% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 427,463 373,081 464,434 465,213 438,965 430,873 382,423 1.87%
NOSH 90,564 90,553 181,419 181,724 181,390 181,039 164,130 -9.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 47.68% 11.86% 8.87% 4.54% 9.52% 12.99% 0.00% -
ROE 2.55% 0.75% 0.63% 0.34% 0.62% 1.17% -0.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.46 28.98 18.26 19.18 15.85 21.47 11.62 14.69%
EPS 12.05 3.07 1.62 0.87 1.51 2.79 -0.46 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.72 4.12 2.56 2.56 2.42 2.38 2.33 12.47%
Adjusted Per Share Value based on latest NOSH - 181,724
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.56 7.19 9.07 9.55 7.88 10.65 5.22 3.87%
EPS 2.99 0.76 0.81 0.43 0.75 1.38 -0.21 -
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1709 1.022 1.2722 1.2743 1.2024 1.1803 1.0476 1.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.36 0.37 0.62 0.70 0.40 0.45 0.51 -
P/RPS 1.36 1.28 3.40 3.65 2.52 2.10 4.39 -17.73%
P/EPS 2.99 12.05 38.27 80.46 26.49 16.13 -110.87 -
EY 33.47 8.30 2.61 1.24 3.77 6.20 -0.90 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.24 0.27 0.17 0.19 0.22 -15.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.38 0.35 0.61 0.94 0.38 0.50 0.47 -
P/RPS 1.44 1.21 3.34 4.90 2.40 2.33 4.05 -15.82%
P/EPS 3.15 11.40 37.65 108.05 25.17 17.92 -102.17 -
EY 31.71 8.77 2.66 0.93 3.97 5.58 -0.98 -
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.24 0.37 0.16 0.21 0.20 -14.15%

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