Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     72.72%    YoY -     -24.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 57,677 29,451 125,369 100,535 71,257 33,790 143,160 -45.54%
  QoQ % 95.84% -76.51% 24.70% 41.09% 110.88% -76.40% -
  Horiz. % 40.29% 20.57% 87.57% 70.23% 49.77% 23.60% 100.00%
PBT 14,367 5,053 15,590 11,891 6,987 3,710 18,413 -15.28%
  QoQ % 184.33% -67.59% 31.11% 70.19% 88.33% -79.85% -
  Horiz. % 78.03% 27.44% 84.67% 64.58% 37.95% 20.15% 100.00%
Tax -1,467 -1,211 -4,079 -2,990 -1,801 -1,223 -3,513 -44.22%
  QoQ % -21.14% 70.31% -36.42% -66.02% -47.26% 65.19% -
  Horiz. % 41.76% 34.47% 116.11% 85.11% 51.27% 34.81% 100.00%
NP 12,900 3,842 11,511 8,901 5,186 2,487 14,900 -9.19%
  QoQ % 235.76% -66.62% 29.32% 71.64% 108.52% -83.31% -
  Horiz. % 86.58% 25.79% 77.26% 59.74% 34.81% 16.69% 100.00%
NP to SH 11,864 3,286 10,398 8,116 4,699 2,235 14,047 -10.68%
  QoQ % 261.05% -68.40% 28.12% 72.72% 110.25% -84.09% -
  Horiz. % 84.46% 23.39% 74.02% 57.78% 33.45% 15.91% 100.00%
Tax Rate 10.21 % 23.97 % 26.16 % 25.15 % 25.78 % 32.96 % 19.08 % -34.16%
  QoQ % -57.41% -8.37% 4.02% -2.44% -21.78% 72.75% -
  Horiz. % 53.51% 125.63% 137.11% 131.81% 135.12% 172.75% 100.00%
Total Cost 44,777 25,609 113,858 91,634 66,071 31,303 128,260 -50.52%
  QoQ % 74.85% -77.51% 24.25% 38.69% 111.07% -75.59% -
  Horiz. % 34.91% 19.97% 88.77% 71.44% 51.51% 24.41% 100.00%
Net Worth 489,161 467,342 464,079 464,293 458,972 450,604 453,756 5.15%
  QoQ % 4.67% 0.70% -0.05% 1.16% 1.86% -0.69% -
  Horiz. % 107.80% 102.99% 102.27% 102.32% 101.15% 99.31% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 489,161 467,342 464,079 464,293 458,972 450,604 453,756 5.15%
  QoQ % 4.67% 0.70% -0.05% 1.16% 1.86% -0.69% -
  Horiz. % 107.80% 102.99% 102.27% 102.32% 101.15% 99.31% 100.00%
NOSH 365,046 365,111 365,416 365,585 364,263 360,483 363,005 0.38%
  QoQ % -0.02% -0.08% -0.05% 0.36% 1.05% -0.69% -
  Horiz. % 100.56% 100.58% 100.66% 100.71% 100.35% 99.31% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.37 % 13.05 % 9.18 % 8.85 % 7.28 % 7.36 % 10.41 % 66.76%
  QoQ % 71.42% 42.16% 3.73% 21.57% -1.09% -29.30% -
  Horiz. % 214.89% 125.36% 88.18% 85.01% 69.93% 70.70% 100.00%
ROE 2.43 % 0.70 % 2.24 % 1.75 % 1.02 % 0.50 % 3.10 % -15.02%
  QoQ % 247.14% -68.75% 28.00% 71.57% 104.00% -83.87% -
  Horiz. % 78.39% 22.58% 72.26% 56.45% 32.90% 16.13% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.80 8.07 34.31 27.50 19.56 9.37 39.44 -45.75%
  QoQ % 95.79% -76.48% 24.76% 40.59% 108.75% -76.24% -
  Horiz. % 40.06% 20.46% 86.99% 69.73% 49.59% 23.76% 100.00%
EPS 3.25 0.90 2.85 2.22 1.29 0.62 3.87 -11.02%
  QoQ % 261.11% -68.42% 28.38% 72.09% 108.06% -83.98% -
  Horiz. % 83.98% 23.26% 73.64% 57.36% 33.33% 16.02% 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 1.3400 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 4.76%
  QoQ % 4.69% 0.79% 0.00% 0.79% 0.80% 0.00% -
  Horiz. % 107.20% 102.40% 101.60% 101.60% 100.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.80 8.07 34.34 27.54 19.52 9.26 39.22 -45.54%
  QoQ % 95.79% -76.50% 24.69% 41.09% 110.80% -76.39% -
  Horiz. % 40.29% 20.58% 87.56% 70.22% 49.77% 23.61% 100.00%
EPS 3.25 0.90 2.85 2.22 1.29 0.61 3.85 -10.71%
  QoQ % 261.11% -68.42% 28.38% 72.09% 111.48% -84.16% -
  Horiz. % 84.42% 23.38% 74.03% 57.66% 33.51% 15.84% 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 1.3399 1.2802 1.2712 1.2718 1.2572 1.2343 1.2430 5.15%
  QoQ % 4.66% 0.71% -0.05% 1.16% 1.86% -0.70% -
  Horiz. % 107.80% 102.99% 102.27% 102.32% 101.14% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.4700 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 -
P/RPS 2.97 6.07 1.49 1.71 3.07 7.47 1.52 56.49%
  QoQ % -51.07% 307.38% -12.87% -44.30% -58.90% 391.45% -
  Horiz. % 195.39% 399.34% 98.03% 112.50% 201.97% 491.45% 100.00%
P/EPS 14.46 54.44 17.92 21.17 46.51 112.90 15.51 -4.58%
  QoQ % -73.44% 203.79% -15.35% -54.48% -58.80% 627.92% -
  Horiz. % 93.23% 351.00% 115.54% 136.49% 299.87% 727.92% 100.00%
EY 6.91 1.84 5.58 4.72 2.15 0.89 6.45 4.71%
  QoQ % 275.54% -67.03% 18.22% 119.53% 141.57% -86.20% -
  Horiz. % 107.13% 28.53% 86.51% 73.18% 33.33% 13.80% 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 0.35 0.38 0.40 0.37 0.48 0.56 0.48 -19.03%
  QoQ % -7.89% -5.00% 8.11% -22.92% -14.29% 16.67% -
  Horiz. % 72.92% 79.17% 83.33% 77.08% 100.00% 116.67% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.4900 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 -
P/RPS 3.10 5.95 1.43 2.04 2.50 6.29 1.65 52.44%
  QoQ % -47.90% 316.08% -29.90% -18.40% -60.25% 281.21% -
  Horiz. % 187.88% 360.61% 86.67% 123.64% 151.52% 381.21% 100.00%
P/EPS 15.08 53.33 17.22 25.23 37.98 95.16 16.80 -6.97%
  QoQ % -71.72% 209.70% -31.75% -33.57% -60.09% 466.43% -
  Horiz. % 89.76% 317.44% 102.50% 150.18% 226.07% 566.43% 100.00%
EY 6.63 1.88 5.81 3.96 2.63 1.05 5.95 7.50%
  QoQ % 252.66% -67.64% 46.72% 50.57% 150.48% -82.35% -
  Horiz. % 111.43% 31.60% 97.65% 66.55% 44.20% 17.65% 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 0.37 0.38 0.39 0.44 0.39 0.47 0.52 -20.35%
  QoQ % -2.63% -2.56% -11.36% 12.82% -17.02% -9.62% -
  Horiz. % 71.15% 73.08% 75.00% 84.62% 75.00% 90.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

149  226  575  1444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.20-0.01 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 YONGTAI 0.175+0.005 
 SAPNRG 0.115-0.005 
 TDM 0.325+0.02 
 MTOUCHE 0.080.00 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 

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