Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     81.91%    YoY -     1.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 59,854 26,716 140,197 101,132 64,597 32,507 139,682 -43.19%
  QoQ % 124.04% -80.94% 38.63% 56.56% 98.72% -76.73% -
  Horiz. % 42.85% 19.13% 100.37% 72.40% 46.25% 23.27% 100.00%
PBT 12,554 5,044 37,859 24,449 13,849 6,521 33,063 -47.60%
  QoQ % 148.89% -86.68% 54.85% 76.54% 112.38% -80.28% -
  Horiz. % 37.97% 15.26% 114.51% 73.95% 41.89% 19.72% 100.00%
Tax -2,960 -1,395 -9,259 -6,149 -3,550 -1,497 -6,075 -38.11%
  QoQ % -112.19% 84.93% -50.58% -73.21% -137.14% 75.36% -
  Horiz. % 48.72% 22.96% 152.41% 101.22% 58.44% 24.64% 100.00%
NP 9,594 3,649 28,600 18,300 10,299 5,024 26,988 -49.85%
  QoQ % 162.92% -87.24% 56.28% 77.69% 105.00% -81.38% -
  Horiz. % 35.55% 13.52% 105.97% 67.81% 38.16% 18.62% 100.00%
NP to SH 8,912 3,317 27,133 17,045 9,370 4,537 25,208 -50.03%
  QoQ % 168.68% -87.78% 59.18% 81.91% 106.52% -82.00% -
  Horiz. % 35.35% 13.16% 107.64% 67.62% 37.17% 18.00% 100.00%
Tax Rate 23.58 % 27.66 % 24.46 % 25.15 % 25.63 % 22.96 % 18.37 % 18.13%
  QoQ % -14.75% 13.08% -2.74% -1.87% 11.63% 24.99% -
  Horiz. % 128.36% 150.57% 133.15% 136.91% 139.52% 124.99% 100.00%
Total Cost 50,260 23,067 111,597 82,832 54,298 27,483 112,694 -41.66%
  QoQ % 117.89% -79.33% 34.73% 52.55% 97.57% -75.61% -
  Horiz. % 44.60% 20.47% 99.03% 73.50% 48.18% 24.39% 100.00%
Net Worth 525,954 518,390 518,558 507,438 499,490 492,836 489,261 4.94%
  QoQ % 1.46% -0.03% 2.19% 1.59% 1.35% 0.73% -
  Horiz. % 107.50% 105.95% 105.99% 103.72% 102.09% 100.73% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 525,954 518,390 518,558 507,438 499,490 492,836 489,261 4.94%
  QoQ % 1.46% -0.03% 2.19% 1.59% 1.35% 0.73% -
  Horiz. % 107.50% 105.95% 105.99% 103.72% 102.09% 100.73% 100.00%
NOSH 365,245 365,064 365,181 365,064 364,591 365,064 365,120 0.02%
  QoQ % 0.05% -0.03% 0.03% 0.13% -0.13% -0.02% -
  Horiz. % 100.03% 99.98% 100.02% 99.98% 99.86% 99.98% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.03 % 13.66 % 20.40 % 18.10 % 15.94 % 15.46 % 19.32 % -11.71%
  QoQ % 17.35% -33.04% 12.71% 13.55% 3.10% -19.98% -
  Horiz. % 82.97% 70.70% 105.59% 93.69% 82.51% 80.02% 100.00%
ROE 1.69 % 0.64 % 5.23 % 3.36 % 1.88 % 0.92 % 5.15 % -52.46%
  QoQ % 164.06% -87.76% 55.65% 78.72% 104.35% -82.14% -
  Horiz. % 32.82% 12.43% 101.55% 65.24% 36.50% 17.86% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.39 7.32 38.39 27.70 17.72 8.90 38.26 -43.20%
  QoQ % 123.91% -80.93% 38.59% 56.32% 99.10% -76.74% -
  Horiz. % 42.84% 19.13% 100.34% 72.40% 46.31% 23.26% 100.00%
EPS 2.44 0.91 7.43 4.67 2.57 1.24 6.91 -50.07%
  QoQ % 168.13% -87.75% 59.10% 81.71% 107.26% -82.05% -
  Horiz. % 35.31% 13.17% 107.53% 67.58% 37.19% 17.95% 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 1.4400 1.4200 1.4200 1.3900 1.3700 1.3500 1.3400 4.92%
  QoQ % 1.41% 0.00% 2.16% 1.46% 1.48% 0.75% -
  Horiz. % 107.46% 105.97% 105.97% 103.73% 102.24% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.40 7.32 38.40 27.70 17.69 8.90 38.26 -43.18%
  QoQ % 124.04% -80.94% 38.63% 56.59% 98.76% -76.74% -
  Horiz. % 42.86% 19.13% 100.37% 72.40% 46.24% 23.26% 100.00%
EPS 2.44 0.91 7.43 4.67 2.57 1.24 6.91 -50.07%
  QoQ % 168.13% -87.75% 59.10% 81.71% 107.26% -82.05% -
  Horiz. % 35.31% 13.17% 107.53% 67.58% 37.19% 17.95% 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 1.4407 1.4200 1.4205 1.3900 1.3682 1.3500 1.3402 4.94%
  QoQ % 1.46% -0.04% 2.19% 1.59% 1.35% 0.73% -
  Horiz. % 107.50% 105.95% 105.99% 103.72% 102.09% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0200 0.5950 0.4700 0.4700 0.4200 0.4500 0.4400 -
P/RPS 6.22 8.13 1.22 1.70 2.37 5.05 1.15 208.44%
  QoQ % -23.49% 566.39% -28.24% -28.27% -53.07% 339.13% -
  Horiz. % 540.87% 706.96% 106.09% 147.83% 206.09% 439.13% 100.00%
P/EPS 41.80 65.48 6.33 10.07 16.34 36.21 6.37 250.90%
  QoQ % -36.16% 934.44% -37.14% -38.37% -54.87% 468.45% -
  Horiz. % 656.20% 1,027.94% 99.37% 158.08% 256.51% 568.45% 100.00%
EY 2.39 1.53 15.81 9.93 6.12 2.76 15.69 -71.51%
  QoQ % 56.21% -90.32% 59.21% 62.25% 121.74% -82.41% -
  Horiz. % 15.23% 9.75% 100.76% 63.29% 39.01% 17.59% 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 0.71 0.42 0.33 0.34 0.31 0.33 0.33 66.74%
  QoQ % 69.05% 27.27% -2.94% 9.68% -6.06% 0.00% -
  Horiz. % 215.15% 127.27% 100.00% 103.03% 93.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 28/11/12 29/08/12 30/05/12 29/02/12 -
Price 0.9050 0.7800 0.5700 0.4900 0.5200 0.4400 0.4700 -
P/RPS 5.52 10.66 1.48 1.77 2.93 4.94 1.23 172.32%
  QoQ % -48.22% 620.27% -16.38% -39.59% -40.69% 301.63% -
  Horiz. % 448.78% 866.67% 120.33% 143.90% 238.21% 401.63% 100.00%
P/EPS 37.09 85.85 7.67 10.49 20.23 35.40 6.81 209.88%
  QoQ % -56.80% 1,019.30% -26.88% -48.15% -42.85% 419.82% -
  Horiz. % 544.64% 1,260.65% 112.63% 154.04% 297.06% 519.82% 100.00%
EY 2.70 1.16 13.04 9.53 4.94 2.82 14.69 -67.71%
  QoQ % 132.76% -91.10% 36.83% 92.91% 75.18% -80.80% -
  Horiz. % 18.38% 7.90% 88.77% 64.87% 33.63% 19.20% 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 0.63 0.55 0.40 0.35 0.38 0.33 0.35 48.03%
  QoQ % 14.55% 37.50% 14.29% -7.89% 15.15% -5.71% -
  Horiz. % 180.00% 157.14% 114.29% 100.00% 108.57% 94.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

386  350  453  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.010.00 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 SANICHI 0.0450.00 
 JAKS 0.79+0.03 
 MINETEC 0.14+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