Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2006-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     112.25%    YoY -     118.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 76,555 49,412 28,001 91,980 67,983 47,159 23,947 116.86%
  QoQ % 54.93% 76.47% -69.56% 35.30% 44.16% 96.93% -
  Horiz. % 319.69% 206.34% 116.93% 384.10% 283.89% 196.93% 100.00%
PBT 17,686 9,444 3,519 24,398 11,954 7,684 3,407 199.50%
  QoQ % 87.27% 168.37% -85.58% 104.10% 55.57% 125.54% -
  Horiz. % 519.11% 277.19% 103.29% 716.11% 350.87% 225.54% 100.00%
Tax -4,467 -1,823 -707 -4,357 -2,291 -1,906 -793 216.26%
  QoQ % -145.04% -157.85% 83.77% -90.18% -20.20% -140.35% -
  Horiz. % 563.30% 229.89% 89.16% 549.43% 288.90% 240.35% 100.00%
NP 13,219 7,621 2,812 20,041 9,663 5,778 2,614 194.33%
  QoQ % 73.45% 171.02% -85.97% 107.40% 67.24% 121.04% -
  Horiz. % 505.70% 291.55% 107.57% 766.68% 369.66% 221.04% 100.00%
NP to SH 11,985 6,858 2,390 18,680 8,801 5,216 2,331 197.60%
  QoQ % 74.76% 186.95% -87.21% 112.25% 68.73% 123.77% -
  Horiz. % 514.16% 294.21% 102.53% 801.37% 377.56% 223.77% 100.00%
Tax Rate 25.26 % 19.30 % 20.09 % 17.86 % 19.17 % 24.80 % 23.28 % 5.59%
  QoQ % 30.88% -3.93% 12.49% -6.83% -22.70% 6.53% -
  Horiz. % 108.51% 82.90% 86.30% 76.72% 82.35% 106.53% 100.00%
Total Cost 63,336 41,791 25,189 71,939 58,320 41,381 21,333 106.43%
  QoQ % 51.55% 65.91% -64.99% 23.35% 40.93% 93.98% -
  Horiz. % 296.89% 195.90% 118.08% 337.22% 273.38% 193.98% 100.00%
Net Worth 416,397 415,828 411,007 409,291 417,413 415,649 396,360 3.34%
  QoQ % 0.14% 1.17% 0.42% -1.95% 0.42% 4.87% -
  Horiz. % 105.06% 104.91% 103.70% 103.26% 105.31% 104.87% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,358 - - 2,721 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 49.92% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 7.27 % - % - % 116.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 6.23% 0.00% 0.00% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 416,397 415,828 411,007 409,291 417,413 415,649 396,360 3.34%
  QoQ % 0.14% 1.17% 0.42% -1.95% 0.42% 4.87% -
  Horiz. % 105.06% 104.91% 103.70% 103.26% 105.31% 104.87% 100.00%
NOSH 361,056 90,594 90,530 90,551 90,545 90,555 90,700 150.96%
  QoQ % 298.54% 0.07% -0.02% 0.01% -0.01% -0.16% -
  Horiz. % 398.08% 99.88% 99.81% 99.84% 99.83% 99.84% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.27 % 15.42 % 10.04 % 21.79 % 14.21 % 12.25 % 10.92 % 35.70%
  QoQ % 12.00% 53.59% -53.92% 53.34% 16.00% 12.18% -
  Horiz. % 158.15% 141.21% 91.94% 199.54% 130.13% 112.18% 100.00%
ROE 2.88 % 1.65 % 0.58 % 4.56 % 2.11 % 1.25 % 0.59 % 187.48%
  QoQ % 74.55% 184.48% -87.28% 116.11% 68.80% 111.86% -
  Horiz. % 488.14% 279.66% 98.31% 772.88% 357.63% 211.86% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.14 54.54 30.93 101.58 75.08 52.08 26.40 -13.76%
  QoQ % -61.24% 76.33% -69.55% 35.30% 44.16% 97.27% -
  Horiz. % 80.08% 206.59% 117.16% 384.77% 284.39% 197.27% 100.00%
EPS 3.31 7.57 2.64 20.63 9.72 5.76 2.57 18.36%
  QoQ % -56.27% 186.74% -87.20% 112.24% 68.75% 124.12% -
  Horiz. % 128.79% 294.55% 102.72% 802.72% 378.21% 224.12% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% 100.00%
NAPS 1.1500 4.5900 4.5400 4.5200 4.6100 4.5900 4.3700 -58.90%
  QoQ % -74.95% 1.10% 0.44% -1.95% 0.44% 5.03% -
  Horiz. % 26.32% 105.03% 103.89% 103.43% 105.49% 105.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.97 13.54 7.67 25.20 18.62 12.92 6.56 116.85%
  QoQ % 54.87% 76.53% -69.56% 35.34% 44.12% 96.95% -
  Horiz. % 319.66% 206.40% 116.92% 384.15% 283.84% 196.95% 100.00%
EPS 3.28 1.88 0.65 5.12 2.41 1.43 0.64 196.96%
  QoQ % 74.47% 189.23% -87.30% 112.45% 68.53% 123.44% -
  Horiz. % 512.50% 293.75% 101.56% 800.00% 376.56% 223.44% 100.00%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 49.33% 0.00% 0.00% 100.00%
NAPS 1.1406 1.1391 1.1259 1.1212 1.1434 1.1386 1.0857 3.34%
  QoQ % 0.13% 1.17% 0.42% -1.94% 0.42% 4.87% -
  Horiz. % 105.06% 104.92% 103.70% 103.27% 105.31% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 0.3400 -
P/RPS 4.35 1.23 1.36 0.35 0.47 0.65 1.29 124.70%
  QoQ % 253.66% -9.56% 288.57% -25.53% -27.69% -49.61% -
  Horiz. % 337.21% 95.35% 105.43% 27.13% 36.43% 50.39% 100.00%
P/EPS 27.79 8.85 15.91 1.75 3.60 5.90 13.23 63.94%
  QoQ % 214.01% -44.37% 809.14% -51.39% -38.98% -55.40% -
  Horiz. % 210.05% 66.89% 120.26% 13.23% 27.21% 44.60% 100.00%
EY 3.60 11.30 6.29 57.30 27.77 16.94 7.56 -38.99%
  QoQ % -68.14% 79.65% -89.02% 106.34% 63.93% 124.07% -
  Horiz. % 47.62% 149.47% 83.20% 757.94% 367.33% 224.07% 100.00%
DY 0.00 0.00 0.00 4.17 0.00 0.00 8.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 47.28% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.15 0.09 0.08 0.08 0.07 0.08 363.51%
  QoQ % 433.33% 66.67% 12.50% 0.00% 14.29% -12.50% -
  Horiz. % 1,000.00% 187.50% 112.50% 100.00% 100.00% 87.50% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 0.3400 -
P/RPS 4.54 1.34 2.04 0.37 0.45 0.69 1.29 131.19%
  QoQ % 238.81% -34.31% 451.35% -17.78% -34.78% -46.51% -
  Horiz. % 351.94% 103.88% 158.14% 28.68% 34.88% 53.49% 100.00%
P/EPS 29.00 9.64 23.86 1.84 3.50 6.25 13.23 68.66%
  QoQ % 200.83% -59.60% 1,196.74% -47.43% -44.00% -52.76% -
  Horiz. % 219.20% 72.86% 180.35% 13.91% 26.46% 47.24% 100.00%
EY 3.45 10.37 4.19 54.29 28.59 16.00 7.56 -40.70%
  QoQ % -66.73% 147.49% -92.28% 89.89% 78.69% 111.64% -
  Horiz. % 45.63% 137.17% 55.42% 718.12% 378.17% 211.64% 100.00%
DY 0.00 0.00 0.00 3.95 0.00 0.00 8.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 44.78% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.16 0.14 0.08 0.07 0.08 0.08 375.02%
  QoQ % 418.75% 14.29% 75.00% 14.29% -12.50% 0.00% -
  Horiz. % 1,037.50% 200.00% 175.00% 100.00% 87.50% 100.00% 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
 
 

133  210  561  1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 SAPNRG 0.115-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 ASIABIO-OR 0.01-0.005 

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