Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     168.68%    YoY -     -4.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 30,336 141,791 96,394 59,854 26,716 140,197 101,132 -55.22%
  QoQ % -78.61% 47.10% 61.05% 124.04% -80.94% 38.63% -
  Horiz. % 30.00% 140.20% 95.32% 59.18% 26.42% 138.63% 100.00%
PBT 6,318 45,475 27,876 12,554 5,044 37,859 24,449 -59.46%
  QoQ % -86.11% 63.13% 122.05% 148.89% -86.68% 54.85% -
  Horiz. % 25.84% 186.00% 114.02% 51.35% 20.63% 154.85% 100.00%
Tax -1,448 -12,375 -7,505 -2,960 -1,395 -9,259 -6,149 -61.90%
  QoQ % 88.30% -64.89% -153.55% -112.19% 84.93% -50.58% -
  Horiz. % 23.55% 201.25% 122.05% 48.14% 22.69% 150.58% 100.00%
NP 4,870 33,100 20,371 9,594 3,649 28,600 18,300 -58.66%
  QoQ % -85.29% 62.49% 112.33% 162.92% -87.24% 56.28% -
  Horiz. % 26.61% 180.87% 111.32% 52.43% 19.94% 156.28% 100.00%
NP to SH 4,427 32,079 19,332 8,912 3,317 27,133 17,045 -59.33%
  QoQ % -86.20% 65.94% 116.92% 168.68% -87.78% 59.18% -
  Horiz. % 25.97% 188.20% 113.42% 52.29% 19.46% 159.18% 100.00%
Tax Rate 22.92 % 27.21 % 26.92 % 23.58 % 27.66 % 24.46 % 25.15 % -6.01%
  QoQ % -15.77% 1.08% 14.16% -14.75% 13.08% -2.74% -
  Horiz. % 91.13% 108.19% 107.04% 93.76% 109.98% 97.26% 100.00%
Total Cost 25,466 108,691 76,023 50,260 23,067 111,597 82,832 -54.48%
  QoQ % -76.57% 42.97% 51.26% 117.89% -79.33% 34.73% -
  Horiz. % 30.74% 131.22% 91.78% 60.68% 27.85% 134.73% 100.00%
Net Worth 554,897 547,423 536,644 525,954 518,390 518,558 507,438 6.15%
  QoQ % 1.37% 2.01% 2.03% 1.46% -0.03% 2.19% -
  Horiz. % 109.35% 107.88% 105.76% 103.65% 102.16% 102.19% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,474 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 17.06 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 554,897 547,423 536,644 525,954 518,390 518,558 507,438 6.15%
  QoQ % 1.37% 2.01% 2.03% 1.46% -0.03% 2.19% -
  Horiz. % 109.35% 107.88% 105.76% 103.65% 102.16% 102.19% 100.00%
NOSH 365,064 364,948 365,064 365,245 365,064 365,181 365,064 -
  QoQ % 0.03% -0.03% -0.05% 0.05% -0.03% 0.03% -
  Horiz. % 100.00% 99.97% 100.00% 100.05% 100.00% 100.03% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.05 % 23.34 % 21.13 % 16.03 % 13.66 % 20.40 % 18.10 % -7.71%
  QoQ % -31.23% 10.46% 31.82% 17.35% -33.04% 12.71% -
  Horiz. % 88.67% 128.95% 116.74% 88.56% 75.47% 112.71% 100.00%
ROE 0.80 % 5.86 % 3.60 % 1.69 % 0.64 % 5.23 % 3.36 % -61.62%
  QoQ % -86.35% 62.78% 113.02% 164.06% -87.76% 55.65% -
  Horiz. % 23.81% 174.40% 107.14% 50.30% 19.05% 155.65% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.31 38.85 26.40 16.39 7.32 38.39 27.70 -55.22%
  QoQ % -78.61% 47.16% 61.07% 123.91% -80.93% 38.59% -
  Horiz. % 30.00% 140.25% 95.31% 59.17% 26.43% 138.59% 100.00%
EPS 1.21 8.79 5.30 2.44 0.91 7.43 4.67 -59.39%
  QoQ % -86.23% 65.85% 117.21% 168.13% -87.75% 59.10% -
  Horiz. % 25.91% 188.22% 113.49% 52.25% 19.49% 159.10% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5200 1.5000 1.4700 1.4400 1.4200 1.4200 1.3900 6.15%
  QoQ % 1.33% 2.04% 2.08% 1.41% 0.00% 2.16% -
  Horiz. % 109.35% 107.91% 105.76% 103.60% 102.16% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.31 38.84 26.40 16.40 7.32 38.40 27.70 -55.22%
  QoQ % -78.60% 47.12% 60.98% 124.04% -80.94% 38.63% -
  Horiz. % 30.00% 140.22% 95.31% 59.21% 26.43% 138.63% 100.00%
EPS 1.21 8.79 5.30 2.44 0.91 7.43 4.67 -59.39%
  QoQ % -86.23% 65.85% 117.21% 168.13% -87.75% 59.10% -
  Horiz. % 25.91% 188.22% 113.49% 52.25% 19.49% 159.10% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5200 1.4995 1.4700 1.4407 1.4200 1.4205 1.3900 6.15%
  QoQ % 1.37% 2.01% 2.03% 1.46% -0.04% 2.19% -
  Horiz. % 109.35% 107.88% 105.76% 103.65% 102.16% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.2200 0.9750 0.9500 1.0200 0.5950 0.4700 0.4700 -
P/RPS 14.68 2.51 3.60 6.22 8.13 1.22 1.70 321.46%
  QoQ % 484.86% -30.28% -42.12% -23.49% 566.39% -28.24% -
  Horiz. % 863.53% 147.65% 211.76% 365.88% 478.24% 71.76% 100.00%
P/EPS 100.60 11.09 17.94 41.80 65.48 6.33 10.07 364.50%
  QoQ % 807.12% -38.18% -57.08% -36.16% 934.44% -37.14% -
  Horiz. % 999.01% 110.13% 178.15% 415.09% 650.25% 62.86% 100.00%
EY 0.99 9.02 5.57 2.39 1.53 15.81 9.93 -78.53%
  QoQ % -89.02% 61.94% 133.05% 56.21% -90.32% 59.21% -
  Horiz. % 9.97% 90.84% 56.09% 24.07% 15.41% 159.21% 100.00%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.80 0.65 0.65 0.71 0.42 0.33 0.34 77.00%
  QoQ % 23.08% 0.00% -8.45% 69.05% 27.27% -2.94% -
  Horiz. % 235.29% 191.18% 191.18% 208.82% 123.53% 97.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 28/11/12 -
Price 1.3100 1.0700 0.9300 0.9050 0.7800 0.5700 0.4900 -
P/RPS 15.76 2.75 3.52 5.52 10.66 1.48 1.77 330.16%
  QoQ % 473.09% -21.88% -36.23% -48.22% 620.27% -16.38% -
  Horiz. % 890.40% 155.37% 198.87% 311.86% 602.26% 83.62% 100.00%
P/EPS 108.03 12.17 17.56 37.09 85.85 7.67 10.49 374.02%
  QoQ % 787.67% -30.69% -52.66% -56.80% 1,019.30% -26.88% -
  Horiz. % 1,029.84% 116.02% 167.40% 353.57% 818.40% 73.12% 100.00%
EY 0.93 8.21 5.69 2.70 1.16 13.04 9.53 -78.83%
  QoQ % -88.67% 44.29% 110.74% 132.76% -91.10% 36.83% -
  Horiz. % 9.76% 86.15% 59.71% 28.33% 12.17% 136.83% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.86 0.71 0.63 0.63 0.55 0.40 0.35 82.19%
  QoQ % 21.13% 12.70% 0.00% 14.55% 37.50% 14.29% -
  Horiz. % 245.71% 202.86% 180.00% 180.00% 157.14% 114.29% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS