Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     157.19%    YoY -     27.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,758 153,712 113,955 67,399 30,336 141,791 96,394 -56.43%
  QoQ % -81.94% 34.89% 69.08% 122.17% -78.61% 47.10% -
  Horiz. % 28.80% 159.46% 118.22% 69.92% 31.47% 147.10% 100.00%
PBT 6,486 52,360 32,837 15,588 6,318 45,475 27,876 -62.20%
  QoQ % -87.61% 59.45% 110.66% 146.72% -86.11% 63.13% -
  Horiz. % 23.27% 187.83% 117.80% 55.92% 22.66% 163.13% 100.00%
Tax -1,842 -13,037 -7,419 -3,353 -1,448 -12,375 -7,505 -60.83%
  QoQ % 85.87% -75.72% -121.26% -131.56% 88.30% -64.89% -
  Horiz. % 24.54% 173.71% 98.85% 44.68% 19.29% 164.89% 100.00%
NP 4,644 39,323 25,418 12,235 4,870 33,100 20,371 -62.72%
  QoQ % -88.19% 54.71% 107.75% 151.23% -85.29% 62.49% -
  Horiz. % 22.80% 193.03% 124.78% 60.06% 23.91% 162.49% 100.00%
NP to SH 4,245 34,948 22,933 11,386 4,427 32,079 19,332 -63.64%
  QoQ % -87.85% 52.39% 101.41% 157.19% -86.20% 65.94% -
  Horiz. % 21.96% 180.78% 118.63% 58.90% 22.90% 165.94% 100.00%
Tax Rate 28.40 % 24.90 % 22.59 % 21.51 % 22.92 % 27.21 % 26.92 % 3.64%
  QoQ % 14.06% 10.23% 5.02% -6.15% -15.77% 1.08% -
  Horiz. % 105.50% 92.50% 83.92% 79.90% 85.14% 101.08% 100.00%
Total Cost 23,114 114,389 88,537 55,164 25,466 108,691 76,023 -54.82%
  QoQ % -79.79% 29.20% 60.50% 116.62% -76.57% 42.97% -
  Horiz. % 30.40% 150.47% 116.46% 72.56% 33.50% 142.97% 100.00%
Net Worth 584,102 580,640 565,849 562,001 554,897 547,423 536,644 5.82%
  QoQ % 0.60% 2.61% 0.68% 1.28% 1.37% 2.01% -
  Horiz. % 108.84% 108.20% 105.44% 104.73% 103.40% 102.01% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 5,474 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 17.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 584,102 580,640 565,849 562,001 554,897 547,423 536,644 5.82%
  QoQ % 0.60% 2.61% 0.68% 1.28% 1.37% 2.01% -
  Horiz. % 108.84% 108.20% 105.44% 104.73% 103.40% 102.01% 100.00%
NOSH 365,064 365,182 365,064 364,935 365,064 364,948 365,064 -
  QoQ % -0.03% 0.03% 0.04% -0.04% 0.03% -0.03% -
  Horiz. % 100.00% 100.03% 100.00% 99.96% 100.00% 99.97% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.73 % 25.58 % 22.31 % 18.15 % 16.05 % 23.34 % 21.13 % -14.43%
  QoQ % -34.60% 14.66% 22.92% 13.08% -31.23% 10.46% -
  Horiz. % 79.18% 121.06% 105.58% 85.90% 75.96% 110.46% 100.00%
ROE 0.73 % 6.02 % 4.05 % 2.03 % 0.80 % 5.86 % 3.60 % -65.52%
  QoQ % -87.87% 48.64% 99.51% 153.75% -86.35% 62.78% -
  Horiz. % 20.28% 167.22% 112.50% 56.39% 22.22% 162.78% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.60 42.09 31.22 18.47 8.31 38.85 26.40 -56.43%
  QoQ % -81.94% 34.82% 69.03% 122.26% -78.61% 47.16% -
  Horiz. % 28.79% 159.43% 118.26% 69.96% 31.48% 147.16% 100.00%
EPS 1.16 9.57 6.28 3.12 1.21 8.79 5.30 -63.72%
  QoQ % -87.88% 52.39% 101.28% 157.85% -86.23% 65.85% -
  Horiz. % 21.89% 180.57% 118.49% 58.87% 22.83% 165.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 5.82%
  QoQ % 0.63% 2.58% 0.65% 1.32% 1.33% 2.04% -
  Horiz. % 108.84% 108.16% 105.44% 104.76% 103.40% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.60 42.11 31.22 18.46 8.31 38.84 26.40 -56.43%
  QoQ % -81.95% 34.88% 69.12% 122.14% -78.60% 47.12% -
  Horiz. % 28.79% 159.51% 118.26% 69.92% 31.48% 147.12% 100.00%
EPS 1.16 9.57 6.28 3.12 1.21 8.79 5.30 -63.72%
  QoQ % -87.88% 52.39% 101.28% 157.85% -86.23% 65.85% -
  Horiz. % 21.89% 180.57% 118.49% 58.87% 22.83% 165.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6000 1.5905 1.5500 1.5395 1.5200 1.4995 1.4700 5.82%
  QoQ % 0.60% 2.61% 0.68% 1.28% 1.37% 2.01% -
  Horiz. % 108.84% 108.20% 105.44% 104.73% 103.40% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.1100 0.8000 1.2900 1.3800 1.2200 0.9750 0.9500 -
P/RPS 14.60 1.90 4.13 7.47 14.68 2.51 3.60 154.53%
  QoQ % 668.42% -54.00% -44.71% -49.11% 484.86% -30.28% -
  Horiz. % 405.56% 52.78% 114.72% 207.50% 407.78% 69.72% 100.00%
P/EPS 95.46 8.36 20.54 44.23 100.60 11.09 17.94 205.10%
  QoQ % 1,041.87% -59.30% -53.56% -56.03% 807.12% -38.18% -
  Horiz. % 532.11% 46.60% 114.49% 246.54% 560.76% 61.82% 100.00%
EY 1.05 11.96 4.87 2.26 0.99 9.02 5.57 -67.16%
  QoQ % -91.22% 145.59% 115.49% 128.28% -89.02% 61.94% -
  Horiz. % 18.85% 214.72% 87.43% 40.57% 17.77% 161.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.50 0.83 0.90 0.80 0.65 0.65 4.07%
  QoQ % 38.00% -39.76% -7.78% 12.50% 23.08% 0.00% -
  Horiz. % 106.15% 76.92% 127.69% 138.46% 123.08% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 -
Price 0.9300 0.9200 1.0300 1.3300 1.3100 1.0700 0.9300 -
P/RPS 12.23 2.19 3.30 7.20 15.76 2.75 3.52 129.57%
  QoQ % 458.45% -33.64% -54.17% -54.31% 473.09% -21.88% -
  Horiz. % 347.44% 62.22% 93.75% 204.55% 447.73% 78.12% 100.00%
P/EPS 79.98 9.61 16.40 42.63 108.03 12.17 17.56 175.03%
  QoQ % 732.26% -41.40% -61.53% -60.54% 787.67% -30.69% -
  Horiz. % 455.47% 54.73% 93.39% 242.77% 615.21% 69.31% 100.00%
EY 1.25 10.40 6.10 2.35 0.93 8.21 5.69 -63.63%
  QoQ % -87.98% 70.49% 159.57% 152.69% -88.67% 44.29% -
  Horiz. % 21.97% 182.78% 107.21% 41.30% 16.34% 144.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.58 0.66 0.86 0.86 0.71 0.63 -5.37%
  QoQ % 0.00% -12.12% -23.26% 0.00% 21.13% 12.70% -
  Horiz. % 92.06% 92.06% 104.76% 136.51% 136.51% 112.70% 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
 
 

568  157  403  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.425+0.09 
 ARMADA 0.17+0.035 
 VELESTO 0.16+0.04 
 KNM 0.14+0.025 
 ALAM 0.07+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.605-0.055 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers