Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     103.80%    YoY -     -67.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 126,552 83,864 120,891 119,773 117,634 77,164 124,808 0.93%
  QoQ % 50.90% -30.63% 0.93% 1.82% 52.45% -38.17% -
  Horiz. % 101.40% 67.19% 96.86% 95.97% 94.25% 61.83% 100.00%
PBT 8,776 3,820 21,063 8,385 5,114 3,892 27,664 -53.52%
  QoQ % 129.74% -81.86% 151.19% 63.97% 31.40% -85.93% -
  Horiz. % 31.72% 13.81% 76.14% 30.31% 18.49% 14.07% 100.00%
Tax -1,552 -1,088 -1,388 -1,581 -766 -1,048 -6,737 -62.45%
  QoQ % -42.65% 21.61% 12.23% -106.44% 26.91% 84.44% -
  Horiz. % 23.04% 16.15% 20.60% 23.47% 11.37% 15.56% 100.00%
NP 7,224 2,732 19,675 6,804 4,348 2,844 20,927 -50.82%
  QoQ % 164.42% -86.11% 189.17% 56.49% 52.88% -86.41% -
  Horiz. % 34.52% 13.05% 94.02% 32.51% 20.78% 13.59% 100.00%
NP to SH 6,480 2,112 18,710 5,225 2,564 984 19,288 -51.70%
  QoQ % 206.82% -88.71% 258.06% 103.80% 160.57% -94.90% -
  Horiz. % 33.60% 10.95% 97.00% 27.09% 13.29% 5.10% 100.00%
Tax Rate 17.68 % 28.48 % 6.59 % 18.86 % 14.98 % 26.93 % 24.35 % -19.23%
  QoQ % -37.92% 332.17% -65.06% 25.90% -44.37% 10.60% -
  Horiz. % 72.61% 116.96% 27.06% 77.45% 61.52% 110.60% 100.00%
Total Cost 119,328 81,132 101,216 112,969 113,286 74,320 103,881 9.69%
  QoQ % 47.08% -19.84% -10.40% -0.28% 52.43% -28.46% -
  Horiz. % 114.87% 78.10% 97.43% 108.75% 109.05% 71.54% 100.00%
Net Worth 444,134 425,919 438,636 424,558 428,554 411,171 424,445 3.07%
  QoQ % 4.28% -2.90% 3.32% -0.93% 4.23% -3.13% -
  Horiz. % 104.64% 100.35% 103.34% 100.03% 100.97% 96.87% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 444,134 425,919 438,636 424,558 428,554 411,171 424,445 3.07%
  QoQ % 4.28% -2.90% 3.32% -0.93% 4.23% -3.13% -
  Horiz. % 104.64% 100.35% 103.34% 100.03% 100.97% 96.87% 100.00%
NOSH 364,044 351,999 362,509 362,870 366,285 351,428 362,773 0.23%
  QoQ % 3.42% -2.90% -0.10% -0.93% 4.23% -3.13% -
  Horiz. % 100.35% 97.03% 99.93% 100.03% 100.97% 96.87% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.71 % 3.26 % 16.27 % 5.68 % 3.70 % 3.69 % 16.77 % -51.27%
  QoQ % 75.15% -79.96% 186.44% 53.51% 0.27% -78.00% -
  Horiz. % 34.05% 19.44% 97.02% 33.87% 22.06% 22.00% 100.00%
ROE 1.46 % 0.50 % 4.27 % 1.23 % 0.60 % 0.24 % 4.54 % -53.09%
  QoQ % 192.00% -88.29% 247.15% 105.00% 150.00% -94.71% -
  Horiz. % 32.16% 11.01% 94.05% 27.09% 13.22% 5.29% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.76 23.83 33.35 33.01 32.12 21.96 34.40 0.70%
  QoQ % 45.87% -28.55% 1.03% 2.77% 46.27% -36.16% -
  Horiz. % 101.05% 69.27% 96.95% 95.96% 93.37% 63.84% 100.00%
EPS 1.78 0.60 5.16 1.44 0.70 0.28 5.32 -51.84%
  QoQ % 196.67% -88.37% 258.33% 105.71% 150.00% -94.74% -
  Horiz. % 33.46% 11.28% 96.99% 27.07% 13.16% 5.26% 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 1.2200 1.2100 1.2100 1.1700 1.1700 1.1700 1.1700 2.83%
  QoQ % 0.83% 0.00% 3.42% 0.00% 0.00% 0.00% -
  Horiz. % 104.27% 103.42% 103.42% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.67 22.97 33.12 32.81 32.22 21.14 34.19 0.93%
  QoQ % 50.94% -30.65% 0.94% 1.83% 52.41% -38.17% -
  Horiz. % 101.40% 67.18% 96.87% 95.96% 94.24% 61.83% 100.00%
EPS 1.78 0.58 5.13 1.43 0.70 0.27 5.28 -51.59%
  QoQ % 206.90% -88.69% 258.74% 104.29% 159.26% -94.89% -
  Horiz. % 33.71% 10.98% 97.16% 27.08% 13.26% 5.11% 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 1.2166 1.1667 1.2015 1.1630 1.1739 1.1263 1.1627 3.07%
  QoQ % 4.28% -2.90% 3.31% -0.93% 4.23% -3.13% -
  Horiz. % 104.64% 100.34% 103.34% 100.03% 100.96% 96.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.5900 0.5000 0.3200 0.4500 0.5100 0.6100 0.8400 -
P/RPS 1.70 2.10 0.96 1.36 1.59 2.78 2.44 -21.43%
  QoQ % -19.05% 118.75% -29.41% -14.47% -42.81% 13.93% -
  Horiz. % 69.67% 86.07% 39.34% 55.74% 65.16% 113.93% 100.00%
P/EPS 33.15 83.33 6.20 31.25 72.86 217.86 15.80 63.96%
  QoQ % -60.22% 1,244.03% -80.16% -57.11% -66.56% 1,278.86% -
  Horiz. % 209.81% 527.41% 39.24% 197.78% 461.14% 1,378.86% 100.00%
EY 3.02 1.20 16.13 3.20 1.37 0.46 6.33 -38.97%
  QoQ % 151.67% -92.56% 404.06% 133.58% 197.83% -92.73% -
  Horiz. % 47.71% 18.96% 254.82% 50.55% 21.64% 7.27% 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 0.48 0.41 0.26 0.38 0.44 0.52 0.72 -23.70%
  QoQ % 17.07% 57.69% -31.58% -13.64% -15.38% -27.78% -
  Horiz. % 66.67% 56.94% 36.11% 52.78% 61.11% 72.22% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 29/05/08 28/02/08 -
Price 0.6200 0.3900 0.5000 0.3100 0.4400 0.7300 0.6200 -
P/RPS 1.78 1.64 1.50 0.94 1.37 3.32 1.80 -0.74%
  QoQ % 8.54% 9.33% 59.57% -31.39% -58.73% 84.44% -
  Horiz. % 98.89% 91.11% 83.33% 52.22% 76.11% 184.44% 100.00%
P/EPS 34.83 65.00 9.69 21.53 62.86 260.71 11.66 107.55%
  QoQ % -46.42% 570.79% -54.99% -65.75% -75.89% 2,135.93% -
  Horiz. % 298.71% 557.46% 83.10% 184.65% 539.11% 2,235.93% 100.00%
EY 2.87 1.54 10.32 4.65 1.59 0.38 8.58 -51.85%
  QoQ % 86.36% -85.08% 121.94% 192.45% 318.42% -95.57% -
  Horiz. % 33.45% 17.95% 120.28% 54.20% 18.53% 4.43% 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 0.51 0.32 0.41 0.26 0.38 0.62 0.53 -2.53%
  QoQ % 59.38% -21.95% 57.69% -31.58% -38.71% 16.98% -
  Horiz. % 96.23% 60.38% 77.36% 49.06% 71.70% 116.98% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers