Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     206.82%    YoY -     152.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 135,160 143,160 143,514 126,552 83,864 120,891 119,773 8.40%
  QoQ % -5.59% -0.25% 13.40% 50.90% -30.63% 0.93% -
  Horiz. % 112.85% 119.53% 119.82% 105.66% 70.02% 100.93% 100.00%
PBT 14,840 18,413 18,506 8,776 3,820 21,063 8,385 46.36%
  QoQ % -19.40% -0.51% 110.88% 129.74% -81.86% 151.19% -
  Horiz. % 176.98% 219.59% 220.70% 104.66% 45.56% 251.19% 100.00%
Tax -4,892 -3,513 -3,264 -1,552 -1,088 -1,388 -1,581 112.46%
  QoQ % -39.25% -7.63% -110.31% -42.65% 21.61% 12.23% -
  Horiz. % 309.36% 222.15% 206.41% 98.15% 68.80% 87.77% 100.00%
NP 9,948 14,900 15,242 7,224 2,732 19,675 6,804 28.85%
  QoQ % -33.23% -2.25% 111.00% 164.42% -86.11% 189.17% -
  Horiz. % 146.21% 218.99% 224.03% 106.17% 40.15% 289.17% 100.00%
NP to SH 8,940 14,047 14,360 6,480 2,112 18,710 5,225 43.10%
  QoQ % -36.36% -2.18% 121.60% 206.82% -88.71% 258.06% -
  Horiz. % 171.09% 268.82% 274.82% 124.01% 40.42% 358.06% 100.00%
Tax Rate 32.96 % 19.08 % 17.64 % 17.68 % 28.48 % 6.59 % 18.86 % 45.14%
  QoQ % 72.75% 8.16% -0.23% -37.92% 332.17% -65.06% -
  Horiz. % 174.76% 101.17% 93.53% 93.74% 151.01% 34.94% 100.00%
Total Cost 125,212 128,260 128,272 119,328 81,132 101,216 112,969 7.11%
  QoQ % -2.38% -0.01% 7.50% 47.08% -19.84% -10.40% -
  Horiz. % 110.84% 113.54% 113.55% 105.63% 71.82% 89.60% 100.00%
Net Worth 450,604 453,756 449,656 444,134 425,919 438,636 424,558 4.05%
  QoQ % -0.69% 0.91% 1.24% 4.28% -2.90% 3.32% -
  Horiz. % 106.13% 106.88% 105.91% 104.61% 100.32% 103.32% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 450,604 453,756 449,656 444,134 425,919 438,636 424,558 4.05%
  QoQ % -0.69% 0.91% 1.24% 4.28% -2.90% 3.32% -
  Horiz. % 106.13% 106.88% 105.91% 104.61% 100.32% 103.32% 100.00%
NOSH 360,483 363,005 362,626 364,044 351,999 362,509 362,870 -0.44%
  QoQ % -0.69% 0.10% -0.39% 3.42% -2.90% -0.10% -
  Horiz. % 99.34% 100.04% 99.93% 100.32% 97.00% 99.90% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.36 % 10.41 % 10.62 % 5.71 % 3.26 % 16.27 % 5.68 % 18.87%
  QoQ % -29.30% -1.98% 85.99% 75.15% -79.96% 186.44% -
  Horiz. % 129.58% 183.27% 186.97% 100.53% 57.39% 286.44% 100.00%
ROE 1.98 % 3.10 % 3.19 % 1.46 % 0.50 % 4.27 % 1.23 % 37.39%
  QoQ % -36.13% -2.82% 118.49% 192.00% -88.29% 247.15% -
  Horiz. % 160.98% 252.03% 259.35% 118.70% 40.65% 347.15% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.49 39.44 39.58 34.76 23.83 33.35 33.01 8.86%
  QoQ % -4.94% -0.35% 13.87% 45.87% -28.55% 1.03% -
  Horiz. % 113.57% 119.48% 119.90% 105.30% 72.19% 101.03% 100.00%
EPS 2.48 3.87 3.96 1.78 0.60 5.16 1.44 43.73%
  QoQ % -35.92% -2.27% 122.47% 196.67% -88.37% 258.33% -
  Horiz. % 172.22% 268.75% 275.00% 123.61% 41.67% 358.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2500 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 4.51%
  QoQ % 0.00% 0.81% 1.64% 0.83% 0.00% 3.42% -
  Horiz. % 106.84% 106.84% 105.98% 104.27% 103.42% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.02 39.22 39.31 34.67 22.97 33.12 32.81 8.39%
  QoQ % -5.61% -0.23% 13.38% 50.94% -30.65% 0.94% -
  Horiz. % 112.83% 119.54% 119.81% 105.67% 70.01% 100.94% 100.00%
EPS 2.45 3.85 3.93 1.78 0.58 5.13 1.43 43.23%
  QoQ % -36.36% -2.04% 120.79% 206.90% -88.69% 258.74% -
  Horiz. % 171.33% 269.23% 274.83% 124.48% 40.56% 358.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2343 1.2430 1.2317 1.2166 1.1667 1.2015 1.1630 4.05%
  QoQ % -0.70% 0.92% 1.24% 4.28% -2.90% 3.31% -
  Horiz. % 106.13% 106.88% 105.91% 104.61% 100.32% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.7000 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 -
P/RPS 1.87 1.52 1.90 1.70 2.10 0.96 1.36 23.68%
  QoQ % 23.03% -20.00% 11.76% -19.05% 118.75% -29.41% -
  Horiz. % 137.50% 111.76% 139.71% 125.00% 154.41% 70.59% 100.00%
P/EPS 28.23 15.51 18.94 33.15 83.33 6.20 31.25 -6.56%
  QoQ % 82.01% -18.11% -42.87% -60.22% 1,244.03% -80.16% -
  Horiz. % 90.34% 49.63% 60.61% 106.08% 266.66% 19.84% 100.00%
EY 3.54 6.45 5.28 3.02 1.20 16.13 3.20 6.97%
  QoQ % -45.12% 22.16% 74.83% 151.67% -92.56% 404.06% -
  Horiz. % 110.62% 201.56% 165.00% 94.38% 37.50% 504.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.48 0.60 0.48 0.41 0.26 0.38 29.53%
  QoQ % 16.67% -20.00% 25.00% 17.07% 57.69% -31.58% -
  Horiz. % 147.37% 126.32% 157.89% 126.32% 107.89% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.5900 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 -
P/RPS 1.57 1.65 1.52 1.78 1.64 1.50 0.94 40.82%
  QoQ % -4.85% 8.55% -14.61% 8.54% 9.33% 59.57% -
  Horiz. % 167.02% 175.53% 161.70% 189.36% 174.47% 159.57% 100.00%
P/EPS 23.79 16.80 15.15 34.83 65.00 9.69 21.53 6.89%
  QoQ % 41.61% 10.89% -56.50% -46.42% 570.79% -54.99% -
  Horiz. % 110.50% 78.03% 70.37% 161.77% 301.90% 45.01% 100.00%
EY 4.20 5.95 6.60 2.87 1.54 10.32 4.65 -6.57%
  QoQ % -29.41% -9.85% 129.97% 86.36% -85.08% 121.94% -
  Horiz. % 90.32% 127.96% 141.94% 61.72% 33.12% 221.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.52 0.48 0.51 0.32 0.41 0.26 48.45%
  QoQ % -9.62% 8.33% -5.88% 59.38% -21.95% 57.69% -
  Horiz. % 180.77% 200.00% 184.62% 196.15% 123.08% 157.69% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS