Highlights

[AMVERTON] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -84.09%    YoY -     323.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,369 100,535 71,257 33,790 143,160 107,636 63,276 57.55%
  QoQ % 24.70% 41.09% 110.88% -76.40% 33.00% 70.11% -
  Horiz. % 198.13% 158.88% 112.61% 53.40% 226.25% 170.11% 100.00%
PBT 15,590 11,891 6,987 3,710 18,413 13,880 4,388 132.30%
  QoQ % 31.11% 70.19% 88.33% -79.85% 32.66% 216.32% -
  Horiz. % 355.29% 270.99% 159.23% 84.55% 419.62% 316.32% 100.00%
Tax -4,079 -2,990 -1,801 -1,223 -3,513 -2,448 -776 201.40%
  QoQ % -36.42% -66.02% -47.26% 65.19% -43.50% -215.46% -
  Horiz. % 525.64% 385.31% 232.09% 157.60% 452.71% 315.46% 100.00%
NP 11,511 8,901 5,186 2,487 14,900 11,432 3,612 116.10%
  QoQ % 29.32% 71.64% 108.52% -83.31% 30.34% 216.50% -
  Horiz. % 318.69% 246.43% 143.58% 68.85% 412.51% 316.50% 100.00%
NP to SH 10,398 8,116 4,699 2,235 14,047 10,770 3,240 117.11%
  QoQ % 28.12% 72.72% 110.25% -84.09% 30.43% 232.41% -
  Horiz. % 320.93% 250.49% 145.03% 68.98% 433.55% 332.41% 100.00%
Tax Rate 26.16 % 25.15 % 25.78 % 32.96 % 19.08 % 17.64 % 17.68 % 29.76%
  QoQ % 4.02% -2.44% -21.78% 72.75% 8.16% -0.23% -
  Horiz. % 147.96% 142.25% 145.81% 186.43% 107.92% 99.77% 100.00%
Total Cost 113,858 91,634 66,071 31,303 128,260 96,204 59,664 53.67%
  QoQ % 24.25% 38.69% 111.07% -75.59% 33.32% 61.24% -
  Horiz. % 190.83% 153.58% 110.74% 52.47% 214.97% 161.24% 100.00%
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.69% 0.91% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.46% 102.17% 101.24% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.69% 0.91% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.46% 102.17% 101.24% 100.00%
NOSH 365,416 365,585 364,263 360,483 363,005 362,626 364,044 0.25%
  QoQ % -0.05% 0.36% 1.05% -0.69% 0.10% -0.39% -
  Horiz. % 100.38% 100.42% 100.06% 99.02% 99.71% 99.61% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.18 % 8.85 % 7.28 % 7.36 % 10.41 % 10.62 % 5.71 % 37.12%
  QoQ % 3.73% 21.57% -1.09% -29.30% -1.98% 85.99% -
  Horiz. % 160.77% 154.99% 127.50% 128.90% 182.31% 185.99% 100.00%
ROE 2.24 % 1.75 % 1.02 % 0.50 % 3.10 % 2.40 % 0.73 % 110.73%
  QoQ % 28.00% 71.57% 104.00% -83.87% 29.17% 228.77% -
  Horiz. % 306.85% 239.73% 139.73% 68.49% 424.66% 328.77% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.31 27.50 19.56 9.37 39.44 29.68 17.38 57.17%
  QoQ % 24.76% 40.59% 108.75% -76.24% 32.88% 70.77% -
  Horiz. % 197.41% 158.23% 112.54% 53.91% 226.93% 170.77% 100.00%
EPS 2.85 2.22 1.29 0.62 3.87 2.97 0.89 116.79%
  QoQ % 28.38% 72.09% 108.06% -83.98% 30.30% 233.71% -
  Horiz. % 320.22% 249.44% 144.94% 69.66% 434.83% 333.71% 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 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 1.2200 2.71%
  QoQ % 0.00% 0.79% 0.80% 0.00% 0.81% 1.64% -
  Horiz. % 104.10% 104.10% 103.28% 102.46% 102.46% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.34 27.54 19.52 9.26 39.22 29.48 17.33 57.57%
  QoQ % 24.69% 41.09% 110.80% -76.39% 33.04% 70.11% -
  Horiz. % 198.15% 158.92% 112.64% 53.43% 226.31% 170.11% 100.00%
EPS 2.85 2.22 1.29 0.61 3.85 2.95 0.89 116.79%
  QoQ % 28.38% 72.09% 111.48% -84.16% 30.51% 231.46% -
  Horiz. % 320.22% 249.44% 144.94% 68.54% 432.58% 331.46% 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 1.2712 1.2718 1.2572 1.2343 1.2430 1.2317 1.2166 2.96%
  QoQ % -0.05% 1.16% 1.86% -0.70% 0.92% 1.24% -
  Horiz. % 104.49% 104.54% 103.34% 101.45% 102.17% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 -
P/RPS 1.49 1.71 3.07 7.47 1.52 2.53 3.39 -42.10%
  QoQ % -12.87% -44.30% -58.90% 391.45% -39.92% -25.37% -
  Horiz. % 43.95% 50.44% 90.56% 220.35% 44.84% 74.63% 100.00%
P/EPS 17.92 21.17 46.51 112.90 15.51 25.25 66.29 -58.09%
  QoQ % -15.35% -54.48% -58.80% 627.92% -38.57% -61.91% -
  Horiz. % 27.03% 31.94% 70.16% 170.31% 23.40% 38.09% 100.00%
EY 5.58 4.72 2.15 0.89 6.45 3.96 1.51 138.45%
  QoQ % 18.22% 119.53% 141.57% -86.20% 62.88% 162.25% -
  Horiz. % 369.54% 312.58% 142.38% 58.94% 427.15% 262.25% 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 0.40 0.37 0.48 0.56 0.48 0.60 0.48 -11.42%
  QoQ % 8.11% -22.92% -14.29% 16.67% -20.00% 25.00% -
  Horiz. % 83.33% 77.08% 100.00% 116.67% 100.00% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 -
P/RPS 1.43 2.04 2.50 6.29 1.65 2.02 3.57 -45.57%
  QoQ % -29.90% -18.40% -60.25% 281.21% -18.32% -43.42% -
  Horiz. % 40.06% 57.14% 70.03% 176.19% 46.22% 56.58% 100.00%
P/EPS 17.22 25.23 37.98 95.16 16.80 20.20 69.66 -60.51%
  QoQ % -31.75% -33.57% -60.09% 466.43% -16.83% -71.00% -
  Horiz. % 24.72% 36.22% 54.52% 136.61% 24.12% 29.00% 100.00%
EY 5.81 3.96 2.63 1.05 5.95 4.95 1.44 152.80%
  QoQ % 46.72% 50.57% 150.48% -82.35% 20.20% 243.75% -
  Horiz. % 403.47% 275.00% 182.64% 72.92% 413.19% 343.75% 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 0.39 0.44 0.39 0.47 0.52 0.48 0.51 -16.34%
  QoQ % -11.36% 12.82% -17.02% -9.62% 8.33% -5.88% -
  Horiz. % 76.47% 86.27% 76.47% 92.16% 101.96% 94.12% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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