Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     110.25%    YoY -     45.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 29,451 125,369 100,535 71,257 33,790 143,160 107,636 -57.89%
  QoQ % -76.51% 24.70% 41.09% 110.88% -76.40% 33.00% -
  Horiz. % 27.36% 116.47% 93.40% 66.20% 31.39% 133.00% 100.00%
PBT 5,053 15,590 11,891 6,987 3,710 18,413 13,880 -49.05%
  QoQ % -67.59% 31.11% 70.19% 88.33% -79.85% 32.66% -
  Horiz. % 36.40% 112.32% 85.67% 50.34% 26.73% 132.66% 100.00%
Tax -1,211 -4,079 -2,990 -1,801 -1,223 -3,513 -2,448 -37.48%
  QoQ % 70.31% -36.42% -66.02% -47.26% 65.19% -43.50% -
  Horiz. % 49.47% 166.63% 122.14% 73.57% 49.96% 143.50% 100.00%
NP 3,842 11,511 8,901 5,186 2,487 14,900 11,432 -51.69%
  QoQ % -66.62% 29.32% 71.64% 108.52% -83.31% 30.34% -
  Horiz. % 33.61% 100.69% 77.86% 45.36% 21.75% 130.34% 100.00%
NP to SH 3,286 10,398 8,116 4,699 2,235 14,047 10,770 -54.71%
  QoQ % -68.40% 28.12% 72.72% 110.25% -84.09% 30.43% -
  Horiz. % 30.51% 96.55% 75.36% 43.63% 20.75% 130.43% 100.00%
Tax Rate 23.97 % 26.16 % 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 22.70%
  QoQ % -8.37% 4.02% -2.44% -21.78% 72.75% 8.16% -
  Horiz. % 135.88% 148.30% 142.57% 146.15% 186.85% 108.16% 100.00%
Total Cost 25,609 113,858 91,634 66,071 31,303 128,260 96,204 -58.65%
  QoQ % -77.51% 24.25% 38.69% 111.07% -75.59% 33.32% -
  Horiz. % 26.62% 118.35% 95.25% 68.68% 32.54% 133.32% 100.00%
Net Worth 467,342 464,079 464,293 458,972 450,604 453,756 449,656 2.61%
  QoQ % 0.70% -0.05% 1.16% 1.86% -0.69% 0.91% -
  Horiz. % 103.93% 103.21% 103.26% 102.07% 100.21% 100.91% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 467,342 464,079 464,293 458,972 450,604 453,756 449,656 2.61%
  QoQ % 0.70% -0.05% 1.16% 1.86% -0.69% 0.91% -
  Horiz. % 103.93% 103.21% 103.26% 102.07% 100.21% 100.91% 100.00%
NOSH 365,111 365,416 365,585 364,263 360,483 363,005 362,626 0.46%
  QoQ % -0.08% -0.05% 0.36% 1.05% -0.69% 0.10% -
  Horiz. % 100.69% 100.77% 100.82% 100.45% 99.41% 100.10% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.05 % 9.18 % 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 14.74%
  QoQ % 42.16% 3.73% 21.57% -1.09% -29.30% -1.98% -
  Horiz. % 122.88% 86.44% 83.33% 68.55% 69.30% 98.02% 100.00%
ROE 0.70 % 2.24 % 1.75 % 1.02 % 0.50 % 3.10 % 2.40 % -56.05%
  QoQ % -68.75% 28.00% 71.57% 104.00% -83.87% 29.17% -
  Horiz. % 29.17% 93.33% 72.92% 42.50% 20.83% 129.17% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.07 34.31 27.50 19.56 9.37 39.44 29.68 -58.06%
  QoQ % -76.48% 24.76% 40.59% 108.75% -76.24% 32.88% -
  Horiz. % 27.19% 115.60% 92.65% 65.90% 31.57% 132.88% 100.00%
EPS 0.90 2.85 2.22 1.29 0.62 3.87 2.97 -54.92%
  QoQ % -68.42% 28.38% 72.09% 108.06% -83.98% 30.30% -
  Horiz. % 30.30% 95.96% 74.75% 43.43% 20.88% 130.30% 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 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 2.14%
  QoQ % 0.79% 0.00% 0.79% 0.80% 0.00% 0.81% -
  Horiz. % 103.23% 102.42% 102.42% 101.61% 100.81% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.07 34.34 27.54 19.52 9.26 39.22 29.48 -57.87%
  QoQ % -76.50% 24.69% 41.09% 110.80% -76.39% 33.04% -
  Horiz. % 27.37% 116.49% 93.42% 66.21% 31.41% 133.04% 100.00%
EPS 0.90 2.85 2.22 1.29 0.61 3.85 2.95 -54.71%
  QoQ % -68.42% 28.38% 72.09% 111.48% -84.16% 30.51% -
  Horiz. % 30.51% 96.61% 75.25% 43.73% 20.68% 130.51% 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 1.2802 1.2712 1.2718 1.2572 1.2343 1.2430 1.2317 2.61%
  QoQ % 0.71% -0.05% 1.16% 1.86% -0.70% 0.92% -
  Horiz. % 103.94% 103.21% 103.26% 102.07% 100.21% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 -
P/RPS 6.07 1.49 1.71 3.07 7.47 1.52 2.53 79.31%
  QoQ % 307.38% -12.87% -44.30% -58.90% 391.45% -39.92% -
  Horiz. % 239.92% 58.89% 67.59% 121.34% 295.26% 60.08% 100.00%
P/EPS 54.44 17.92 21.17 46.51 112.90 15.51 25.25 66.97%
  QoQ % 203.79% -15.35% -54.48% -58.80% 627.92% -38.57% -
  Horiz. % 215.60% 70.97% 83.84% 184.20% 447.13% 61.43% 100.00%
EY 1.84 5.58 4.72 2.15 0.89 6.45 3.96 -40.04%
  QoQ % -67.03% 18.22% 119.53% 141.57% -86.20% 62.88% -
  Horiz. % 46.46% 140.91% 119.19% 54.29% 22.47% 162.88% 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 0.38 0.40 0.37 0.48 0.56 0.48 0.60 -26.27%
  QoQ % -5.00% 8.11% -22.92% -14.29% 16.67% -20.00% -
  Horiz. % 63.33% 66.67% 61.67% 80.00% 93.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 -
Price 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 -
P/RPS 5.95 1.43 2.04 2.50 6.29 1.65 2.02 105.62%
  QoQ % 316.08% -29.90% -18.40% -60.25% 281.21% -18.32% -
  Horiz. % 294.55% 70.79% 100.99% 123.76% 311.39% 81.68% 100.00%
P/EPS 53.33 17.22 25.23 37.98 95.16 16.80 20.20 91.13%
  QoQ % 209.70% -31.75% -33.57% -60.09% 466.43% -16.83% -
  Horiz. % 264.01% 85.25% 124.90% 188.02% 471.09% 83.17% 100.00%
EY 1.88 5.81 3.96 2.63 1.05 5.95 4.95 -47.59%
  QoQ % -67.64% 46.72% 50.57% 150.48% -82.35% 20.20% -
  Horiz. % 37.98% 117.37% 80.00% 53.13% 21.21% 120.20% 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 0.38 0.39 0.44 0.39 0.47 0.52 0.48 -14.43%
  QoQ % -2.56% -11.36% 12.82% -17.02% -9.62% 8.33% -
  Horiz. % 79.17% 81.25% 91.67% 81.25% 97.92% 108.33% 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.
 


 

118  224  477  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers