Highlights

[AMVERTON] QoQ Cumulative 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 -     205.69%    YoY -     -67.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 63,276 20,966 120,891 89,830 58,817 19,291 124,808 -36.44%
  QoQ % 201.80% -82.66% 34.58% 52.73% 204.89% -84.54% -
  Horiz. % 50.70% 16.80% 96.86% 71.97% 47.13% 15.46% 100.00%
PBT 4,388 955 21,063 6,289 2,557 973 27,664 -70.73%
  QoQ % 359.48% -95.47% 234.92% 145.95% 162.80% -96.48% -
  Horiz. % 15.86% 3.45% 76.14% 22.73% 9.24% 3.52% 100.00%
Tax -776 -272 -1,388 -1,186 -383 -262 -6,737 -76.36%
  QoQ % -185.29% 80.40% -17.03% -209.66% -46.18% 96.11% -
  Horiz. % 11.52% 4.04% 20.60% 17.60% 5.69% 3.89% 100.00%
NP 3,612 683 19,675 5,103 2,174 711 20,927 -69.03%
  QoQ % 428.84% -96.53% 285.56% 134.73% 205.77% -96.60% -
  Horiz. % 17.26% 3.26% 94.02% 24.38% 10.39% 3.40% 100.00%
NP to SH 3,240 528 18,710 3,919 1,282 246 19,288 -69.59%
  QoQ % 513.64% -97.18% 377.42% 205.69% 421.14% -98.72% -
  Horiz. % 16.80% 2.74% 97.00% 20.32% 6.65% 1.28% 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 59,664 20,283 101,216 84,727 56,643 18,580 103,881 -30.93%
  QoQ % 194.16% -79.96% 19.46% 49.58% 204.86% -82.11% -
  Horiz. % 57.43% 19.53% 97.43% 81.56% 54.53% 17.89% 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 0.73 % 0.12 % 4.27 % 0.92 % 0.30 % 0.06 % 4.54 % -70.46%
  QoQ % 508.33% -97.19% 364.13% 206.67% 400.00% -98.68% -
  Horiz. % 16.08% 2.64% 94.05% 20.26% 6.61% 1.32% 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 17.38 5.96 33.35 24.76 16.06 5.49 34.40 -36.59%
  QoQ % 191.61% -82.13% 34.69% 54.17% 192.53% -84.04% -
  Horiz. % 50.52% 17.33% 96.95% 71.98% 46.69% 15.96% 100.00%
EPS 0.89 0.15 5.16 1.08 0.35 0.07 5.32 -69.67%
  QoQ % 493.33% -97.09% 377.78% 208.57% 400.00% -98.68% -
  Horiz. % 16.73% 2.82% 96.99% 20.30% 6.58% 1.32% 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 17.33 5.74 33.12 24.61 16.11 5.28 34.19 -36.45%
  QoQ % 201.92% -82.67% 34.58% 52.76% 205.11% -84.56% -
  Horiz. % 50.69% 16.79% 96.87% 71.98% 47.12% 15.44% 100.00%
EPS 0.89 0.14 5.13 1.07 0.35 0.07 5.28 -69.52%
  QoQ % 535.71% -97.27% 379.44% 205.71% 400.00% -98.67% -
  Horiz. % 16.86% 2.65% 97.16% 20.27% 6.63% 1.33% 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 3.39 8.39 0.96 1.82 3.18 11.11 2.44 24.54%
  QoQ % -59.59% 773.96% -47.25% -42.77% -71.38% 355.33% -
  Horiz. % 138.93% 343.85% 39.34% 74.59% 130.33% 455.33% 100.00%
P/EPS 66.29 333.33 6.20 41.67 145.71 871.43 15.80 160.36%
  QoQ % -80.11% 5,276.29% -85.12% -71.40% -83.28% 5,415.38% -
  Horiz. % 419.56% 2,109.68% 39.24% 263.73% 922.22% 5,515.38% 100.00%
EY 1.51 0.30 16.13 2.40 0.69 0.11 6.33 -61.57%
  QoQ % 403.33% -98.14% 572.08% 247.83% 527.27% -98.26% -
  Horiz. % 23.85% 4.74% 254.82% 37.91% 10.90% 1.74% 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 3.57 6.55 1.50 1.25 2.74 13.30 1.80 57.92%
  QoQ % -45.50% 336.67% 20.00% -54.38% -79.40% 638.89% -
  Horiz. % 198.33% 363.89% 83.33% 69.44% 152.22% 738.89% 100.00%
P/EPS 69.66 260.00 9.69 28.70 125.71 1,042.86 11.66 229.61%
  QoQ % -73.21% 2,583.18% -66.24% -77.17% -87.95% 8,843.91% -
  Horiz. % 597.43% 2,229.85% 83.10% 246.14% 1,078.13% 8,943.91% 100.00%
EY 1.44 0.38 10.32 3.48 0.80 0.10 8.58 -69.61%
  QoQ % 278.95% -96.32% 196.55% 335.00% 700.00% -98.83% -
  Horiz. % 16.78% 4.43% 120.28% 40.56% 9.32% 1.17% 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.
 


 

127  233  474  1462 

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 0.375+0.075 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers