[AMVERTON] QoQ Cumulative Quarter Result on 2009-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 33,790 143,160 107,636 63,276 20,966 120,891 89,830 -47.92% QoQ % -76.40% 33.00% 70.11% 201.80% -82.66% 34.58% - Horiz. % 37.62% 159.37% 119.82% 70.44% 23.34% 134.58% 100.00%
PBT 3,710 18,413 13,880 4,388 955 21,063 6,289 -29.68% QoQ % -79.85% 32.66% 216.32% 359.48% -95.47% 234.92% - Horiz. % 58.99% 292.78% 220.70% 69.77% 15.19% 334.92% 100.00%
Tax -1,223 -3,513 -2,448 -776 -272 -1,388 -1,186 2.07% QoQ % 65.19% -43.50% -215.46% -185.29% 80.40% -17.03% - Horiz. % 103.12% 296.21% 206.41% 65.43% 22.93% 117.03% 100.00%
NP 2,487 14,900 11,432 3,612 683 19,675 5,103 -38.10% QoQ % -83.31% 30.34% 216.50% 428.84% -96.53% 285.56% - Horiz. % 48.74% 291.99% 224.03% 70.78% 13.38% 385.56% 100.00%
NP to SH 2,235 14,047 10,770 3,240 528 18,710 3,919 -31.25% QoQ % -84.09% 30.43% 232.41% 513.64% -97.18% 377.42% - Horiz. % 57.03% 358.43% 274.82% 82.67% 13.47% 477.42% 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 31,303 128,260 96,204 59,664 20,283 101,216 84,727 -48.54% QoQ % -75.59% 33.32% 61.24% 194.16% -79.96% 19.46% - Horiz. % 36.95% 151.38% 113.55% 70.42% 23.94% 119.46% 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 0.50 % 3.10 % 2.40 % 0.73 % 0.12 % 4.27 % 0.92 % -33.43% QoQ % -83.87% 29.17% 228.77% 508.33% -97.19% 364.13% - Horiz. % 54.35% 336.96% 260.87% 79.35% 13.04% 464.13% 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 9.37 39.44 29.68 17.38 5.96 33.35 24.76 -47.71% QoQ % -76.24% 32.88% 70.77% 191.61% -82.13% 34.69% - Horiz. % 37.84% 159.29% 119.87% 70.19% 24.07% 134.69% 100.00%
EPS 0.62 3.87 2.97 0.89 0.15 5.16 1.08 -30.95% QoQ % -83.98% 30.30% 233.71% 493.33% -97.09% 377.78% - Horiz. % 57.41% 358.33% 275.00% 82.41% 13.89% 477.78% 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 9.26 39.22 29.48 17.33 5.74 33.12 24.61 -47.91% QoQ % -76.39% 33.04% 70.11% 201.92% -82.67% 34.58% - Horiz. % 37.63% 159.37% 119.79% 70.42% 23.32% 134.58% 100.00%
EPS 0.61 3.85 2.95 0.89 0.14 5.13 1.07 -31.27% QoQ % -84.16% 30.51% 231.46% 535.71% -97.27% 379.44% - Horiz. % 57.01% 359.81% 275.70% 83.18% 13.08% 479.44% 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 7.47 1.52 2.53 3.39 8.39 0.96 1.82 156.57% QoQ % 391.45% -39.92% -25.37% -59.59% 773.96% -47.25% - Horiz. % 410.44% 83.52% 139.01% 186.26% 460.99% 52.75% 100.00%
P/EPS 112.90 15.51 25.25 66.29 333.33 6.20 41.67 94.47% QoQ % 627.92% -38.57% -61.91% -80.11% 5,276.29% -85.12% - Horiz. % 270.94% 37.22% 60.60% 159.08% 799.93% 14.88% 100.00%
EY 0.89 6.45 3.96 1.51 0.30 16.13 2.40 -48.42% QoQ % -86.20% 62.88% 162.25% 403.33% -98.14% 572.08% - Horiz. % 37.08% 268.75% 165.00% 62.92% 12.50% 672.08% 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 6.29 1.65 2.02 3.57 6.55 1.50 1.25 193.94% QoQ % 281.21% -18.32% -43.42% -45.50% 336.67% 20.00% - Horiz. % 503.20% 132.00% 161.60% 285.60% 524.00% 120.00% 100.00%
P/EPS 95.16 16.80 20.20 69.66 260.00 9.69 28.70 122.52% QoQ % 466.43% -16.83% -71.00% -73.21% 2,583.18% -66.24% - Horiz. % 331.57% 58.54% 70.38% 242.72% 905.92% 33.76% 100.00%
EY 1.05 5.95 4.95 1.44 0.38 10.32 3.48 -55.05% QoQ % -82.35% 20.20% 243.75% 278.95% -96.32% 196.55% - Horiz. % 30.17% 170.98% 142.24% 41.38% 10.92% 296.55% 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.
Comment
300609-ann.xls 
