Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2007-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     60.93%    YoY -     3.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,830 58,817 19,291 124,808 76,555 49,412 28,001 117.06%
  QoQ % 52.73% 204.89% -84.54% 63.03% 54.93% 76.47% -
  Horiz. % 320.81% 210.05% 68.89% 445.73% 273.40% 176.47% 100.00%
PBT 6,289 2,557 973 27,664 17,686 9,444 3,519 47.11%
  QoQ % 145.95% 162.80% -96.48% 56.42% 87.27% 168.37% -
  Horiz. % 178.72% 72.66% 27.65% 786.13% 502.59% 268.37% 100.00%
Tax -1,186 -383 -262 -6,737 -4,467 -1,823 -707 41.05%
  QoQ % -209.66% -46.18% 96.11% -50.82% -145.04% -157.85% -
  Horiz. % 167.75% 54.17% 37.06% 952.90% 631.82% 257.85% 100.00%
NP 5,103 2,174 711 20,927 13,219 7,621 2,812 48.62%
  QoQ % 134.73% 205.77% -96.60% 58.31% 73.45% 171.02% -
  Horiz. % 181.47% 77.31% 25.28% 744.20% 470.09% 271.02% 100.00%
NP to SH 3,919 1,282 246 19,288 11,985 6,858 2,390 38.93%
  QoQ % 205.69% 421.14% -98.72% 60.93% 74.76% 186.95% -
  Horiz. % 163.97% 53.64% 10.29% 807.03% 501.46% 286.95% 100.00%
Tax Rate 18.86 % 14.98 % 26.93 % 24.35 % 25.26 % 19.30 % 20.09 % -4.11%
  QoQ % 25.90% -44.37% 10.60% -3.60% 30.88% -3.93% -
  Horiz. % 93.88% 74.56% 134.05% 121.20% 125.73% 96.07% 100.00%
Total Cost 84,727 56,643 18,580 103,881 63,336 41,791 25,189 124.00%
  QoQ % 49.58% 204.86% -82.11% 64.02% 51.55% 65.91% -
  Horiz. % 336.37% 224.87% 73.76% 412.41% 251.44% 165.91% 100.00%
Net Worth 424,558 428,554 411,171 424,445 416,397 415,828 411,007 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.93% 0.14% 1.17% -
  Horiz. % 103.30% 104.27% 100.04% 103.27% 101.31% 101.17% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 424,558 428,554 411,171 424,445 416,397 415,828 411,007 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.93% 0.14% 1.17% -
  Horiz. % 103.30% 104.27% 100.04% 103.27% 101.31% 101.17% 100.00%
NOSH 362,870 366,285 351,428 362,773 361,056 90,594 90,530 151.69%
  QoQ % -0.93% 4.23% -3.13% 0.48% 298.54% 0.07% -
  Horiz. % 400.83% 404.60% 388.19% 400.72% 398.82% 100.07% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.68 % 3.70 % 3.69 % 16.77 % 17.27 % 15.42 % 10.04 % -31.53%
  QoQ % 53.51% 0.27% -78.00% -2.90% 12.00% 53.59% -
  Horiz. % 56.57% 36.85% 36.75% 167.03% 172.01% 153.59% 100.00%
ROE 0.92 % 0.30 % 0.06 % 4.54 % 2.88 % 1.65 % 0.58 % 35.90%
  QoQ % 206.67% 400.00% -98.68% 57.64% 74.55% 184.48% -
  Horiz. % 158.62% 51.72% 10.34% 782.76% 496.55% 284.48% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.76 16.06 5.49 34.40 21.14 54.54 30.93 -13.75%
  QoQ % 54.17% 192.53% -84.04% 62.72% -61.24% 76.33% -
  Horiz. % 80.05% 51.92% 17.75% 111.22% 68.35% 176.33% 100.00%
EPS 1.08 0.35 0.07 5.32 3.31 7.57 2.64 -44.80%
  QoQ % 208.57% 400.00% -98.68% 60.73% -56.27% 186.74% -
  Horiz. % 40.91% 13.26% 2.65% 201.52% 125.38% 286.74% 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 1.1700 1.1700 1.1700 1.1700 1.1500 4.5900 4.5400 -59.40%
  QoQ % 0.00% 0.00% 0.00% 1.74% -74.95% 1.10% -
  Horiz. % 25.77% 25.77% 25.77% 25.77% 25.33% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.61 16.11 5.28 34.19 20.97 13.54 7.67 117.08%
  QoQ % 52.76% 205.11% -84.56% 63.04% 54.87% 76.53% -
  Horiz. % 320.86% 210.04% 68.84% 445.76% 273.40% 176.53% 100.00%
EPS 1.07 0.35 0.07 5.28 3.28 1.88 0.65 39.29%
  QoQ % 205.71% 400.00% -98.67% 60.98% 74.47% 189.23% -
  Horiz. % 164.62% 53.85% 10.77% 812.31% 504.62% 289.23% 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 1.1630 1.1739 1.1263 1.1627 1.1406 1.1391 1.1259 2.18%
  QoQ % -0.93% 4.23% -3.13% 1.94% 0.13% 1.17% -
  Horiz. % 103.30% 104.26% 100.04% 103.27% 101.31% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.4500 0.5100 0.6100 0.8400 0.9200 0.6700 0.4200 -
P/RPS 1.82 3.18 11.11 2.44 4.35 1.23 1.36 21.37%
  QoQ % -42.77% -71.38% 355.33% -43.91% 253.66% -9.56% -
  Horiz. % 133.82% 233.82% 816.91% 179.41% 319.85% 90.44% 100.00%
P/EPS 41.67 145.71 871.43 15.80 27.79 8.85 15.91 89.67%
  QoQ % -71.40% -83.28% 5,415.38% -43.15% 214.01% -44.37% -
  Horiz. % 261.91% 915.84% 5,477.25% 99.31% 174.67% 55.63% 100.00%
EY 2.40 0.69 0.11 6.33 3.60 11.30 6.29 -47.30%
  QoQ % 247.83% 527.27% -98.26% 75.83% -68.14% 79.65% -
  Horiz. % 38.16% 10.97% 1.75% 100.64% 57.23% 179.65% 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 0.38 0.44 0.52 0.72 0.80 0.15 0.09 160.55%
  QoQ % -13.64% -15.38% -27.78% -10.00% 433.33% 66.67% -
  Horiz. % 422.22% 488.89% 577.78% 800.00% 888.89% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 -
Price 0.3100 0.4400 0.7300 0.6200 0.9600 0.7300 0.6300 -
P/RPS 1.25 2.74 13.30 1.80 4.54 1.34 2.04 -27.79%
  QoQ % -54.38% -79.40% 638.89% -60.35% 238.81% -34.31% -
  Horiz. % 61.27% 134.31% 651.96% 88.24% 222.55% 65.69% 100.00%
P/EPS 28.70 125.71 1,042.86 11.66 29.00 9.64 23.86 13.07%
  QoQ % -77.17% -87.95% 8,843.91% -59.79% 200.83% -59.60% -
  Horiz. % 120.28% 526.86% 4,370.75% 48.87% 121.54% 40.40% 100.00%
EY 3.48 0.80 0.10 8.58 3.45 10.37 4.19 -11.61%
  QoQ % 335.00% 700.00% -98.83% 148.70% -66.73% 147.49% -
  Horiz. % 83.05% 19.09% 2.39% 204.77% 82.34% 247.49% 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 0.26 0.38 0.62 0.53 0.83 0.16 0.14 50.92%
  QoQ % -31.58% -38.71% 16.98% -36.14% 418.75% 14.29% -
  Horiz. % 185.71% 271.43% 442.86% 378.57% 592.86% 114.29% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers