[AMVERTON] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.0%
YoY- 207.58%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 100,521 91,948 95,861 141,823 104,848 122,916 137,827 -5.12%
PBT 30,321 24,587 12,620 12,041 3,781 14,674 20,660 6.59%
Tax -5,675 -3,499 -2,693 -4,779 -1,420 -7,947 -10,699 -10.02%
NP 24,646 21,088 9,927 7,262 2,361 6,727 9,961 16.29%
-
NP to SH 22,899 19,713 8,889 7,262 2,361 6,727 9,970 14.85%
-
Tax Rate 18.72% 14.23% 21.34% 39.69% 37.56% 54.16% 51.79% -
Total Cost 75,875 70,860 85,934 134,561 102,487 116,189 127,866 -8.32%
-
Net Worth 362,150 427,463 373,081 464,434 465,213 438,965 430,873 -2.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 4,079 - - - - - -
Div Payout % - 20.69% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 362,150 427,463 373,081 464,434 465,213 438,965 430,873 -2.85%
NOSH 362,150 90,564 90,553 181,419 181,724 181,390 181,039 12.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.52% 22.93% 10.36% 5.12% 2.25% 5.47% 7.23% -
ROE 6.32% 4.61% 2.38% 1.56% 0.51% 1.53% 2.31% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.76 101.53 105.86 78.17 57.70 67.76 76.13 -15.47%
EPS 6.32 21.77 9.82 4.00 1.30 3.71 5.51 2.31%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 4.72 4.12 2.56 2.56 2.42 2.38 -13.45%
Adjusted Per Share Value based on latest NOSH - 181,419
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.54 25.19 26.26 38.85 28.72 33.67 37.75 -5.11%
EPS 6.27 5.40 2.43 1.99 0.65 1.84 2.73 14.85%
DPS 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.992 1.1709 1.022 1.2722 1.2743 1.2024 1.1803 -2.85%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.84 0.36 0.37 0.62 0.70 0.40 0.45 -
P/RPS 3.03 0.35 0.35 0.79 1.21 0.59 0.59 31.33%
P/EPS 13.28 1.65 3.77 15.49 53.88 10.79 8.17 8.42%
EY 7.53 60.46 26.53 6.46 1.86 9.27 12.24 -7.77%
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.08 0.09 0.24 0.27 0.17 0.19 28.09%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 -
Price 0.62 0.38 0.35 0.61 0.94 0.38 0.50 -
P/RPS 2.23 0.37 0.33 0.78 1.63 0.56 0.66 22.48%
P/EPS 9.81 1.75 3.57 15.24 72.35 10.25 9.08 1.29%
EY 10.20 57.28 28.05 6.56 1.38 9.76 11.01 -1.26%
DY 0.00 11.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.08 0.08 0.24 0.37 0.16 0.21 19.76%

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