Highlights

[AMVERTON] QoQ Quarter Result on 2009-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     413.64%    YoY -     161.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,790 34,629 44,360 42,310 20,966 32,116 31,013 5.89%
  QoQ % -2.42% -21.94% 4.85% 101.80% -34.72% 3.56% -
  Horiz. % 108.95% 111.66% 143.04% 136.43% 67.60% 103.56% 100.00%
PBT 3,710 4,458 9,491 3,433 955 15,633 3,730 -0.36%
  QoQ % -16.78% -53.03% 176.46% 259.48% -93.89% 319.12% -
  Horiz. % 99.46% 119.52% 254.45% 92.04% 25.60% 419.12% 100.00%
Tax -1,223 -1,287 -1,671 -504 -272 -665 -804 32.30%
  QoQ % 4.97% 22.98% -231.55% -85.29% 59.10% 17.29% -
  Horiz. % 152.11% 160.07% 207.84% 62.69% 33.83% 82.71% 100.00%
NP 2,487 3,171 7,820 2,929 683 14,968 2,926 -10.28%
  QoQ % -21.57% -59.45% 166.99% 328.84% -95.44% 411.55% -
  Horiz. % 85.00% 108.37% 267.26% 100.10% 23.34% 511.55% 100.00%
NP to SH 2,235 2,879 7,530 2,712 528 14,864 2,514 -7.55%
  QoQ % -22.37% -61.77% 177.65% 413.64% -96.45% 491.25% -
  Horiz. % 88.90% 114.52% 299.52% 107.88% 21.00% 591.25% 100.00%
Tax Rate 32.96 % 28.87 % 17.61 % 14.68 % 28.48 % 4.25 % 21.55 % 32.78%
  QoQ % 14.17% 63.94% 19.96% -48.46% 570.12% -80.28% -
  Horiz. % 152.95% 133.97% 81.72% 68.12% 132.16% 19.72% 100.00%
Total Cost 31,303 31,458 36,540 39,381 20,283 17,148 28,087 7.50%
  QoQ % -0.49% -13.91% -7.21% 94.16% 18.28% -38.95% -
  Horiz. % 111.45% 112.00% 130.10% 140.21% 72.21% 61.05% 100.00%
Net Worth 450,604 455,537 448,903 441,152 425,919 438,669 426,286 3.77%
  QoQ % -1.08% 1.48% 1.76% 3.58% -2.91% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 450,604 455,537 448,903 441,152 425,919 438,669 426,286 3.77%
  QoQ % -1.08% 1.48% 1.76% 3.58% -2.91% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
NOSH 360,483 364,430 362,019 361,600 351,999 362,536 364,347 -0.71%
  QoQ % -1.08% 0.67% 0.12% 2.73% -2.91% -0.50% -
  Horiz. % 98.94% 100.02% 99.36% 99.25% 96.61% 99.50% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.36 % 9.16 % 17.63 % 6.92 % 3.26 % 46.61 % 9.43 % -15.24%
  QoQ % -19.65% -48.04% 154.77% 112.27% -93.01% 394.27% -
  Horiz. % 78.05% 97.14% 186.96% 73.38% 34.57% 494.27% 100.00%
ROE 0.50 % 0.63 % 1.68 % 0.61 % 0.12 % 3.39 % 0.59 % -10.46%
  QoQ % -20.63% -62.50% 175.41% 408.33% -96.46% 474.58% -
  Horiz. % 84.75% 106.78% 284.75% 103.39% 20.34% 574.58% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.37 9.50 12.25 11.70 5.96 8.86 8.51 6.63%
  QoQ % -1.37% -22.45% 4.70% 96.31% -32.73% 4.11% -
  Horiz. % 110.11% 111.63% 143.95% 137.49% 70.04% 104.11% 100.00%
EPS 0.62 0.79 2.08 0.75 0.15 4.10 0.69 -6.89%
  QoQ % -21.52% -62.02% 177.33% 400.00% -96.34% 494.20% -
  Horiz. % 89.86% 114.49% 301.45% 108.70% 21.74% 594.20% 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 1.2500 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 4.51%
  QoQ % 0.00% 0.81% 1.64% 0.83% 0.00% 3.42% -
  Horiz. % 106.84% 106.84% 105.98% 104.27% 103.42% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.26 9.49 12.15 11.59 5.74 8.80 8.50 5.88%
  QoQ % -2.42% -21.89% 4.83% 101.92% -34.77% 3.53% -
  Horiz. % 108.94% 111.65% 142.94% 136.35% 67.53% 103.53% 100.00%
EPS 0.61 0.79 2.06 0.74 0.14 4.07 0.69 -7.89%
  QoQ % -22.78% -61.65% 178.38% 428.57% -96.56% 489.86% -
  Horiz. % 88.41% 114.49% 298.55% 107.25% 20.29% 589.86% 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 1.2343 1.2478 1.2297 1.2084 1.1667 1.2016 1.1677 3.77%
  QoQ % -1.08% 1.47% 1.76% 3.57% -2.90% 2.90% -
  Horiz. % 105.70% 106.86% 105.31% 103.49% 99.91% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.7000 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 -
P/RPS 7.47 6.31 6.12 5.04 8.39 3.61 5.29 25.89%
  QoQ % 18.38% 3.10% 21.43% -39.93% 132.41% -31.76% -
  Horiz. % 141.21% 119.28% 115.69% 95.27% 158.60% 68.24% 100.00%
P/EPS 112.90 75.95 36.06 78.67 333.33 7.80 65.22 44.22%
  QoQ % 48.65% 110.62% -54.16% -76.40% 4,173.46% -88.04% -
  Horiz. % 173.11% 116.45% 55.29% 120.62% 511.09% 11.96% 100.00%
EY 0.89 1.32 2.77 1.27 0.30 12.81 1.53 -30.34%
  QoQ % -32.58% -52.35% 118.11% 323.33% -97.66% 737.25% -
  Horiz. % 58.17% 86.27% 181.05% 83.01% 19.61% 837.25% 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 0.56 0.48 0.60 0.48 0.41 0.26 0.38 29.53%
  QoQ % 16.67% -20.00% 25.00% 17.07% 57.69% -31.58% -
  Horiz. % 147.37% 126.32% 157.89% 126.32% 107.89% 68.42% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.5900 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 -
P/RPS 6.29 6.84 4.90 5.30 6.55 5.64 3.64 44.05%
  QoQ % -8.04% 39.59% -7.55% -19.08% 16.13% 54.95% -
  Horiz. % 172.80% 187.91% 134.62% 145.60% 179.95% 154.95% 100.00%
P/EPS 95.16 82.28 28.85 82.67 260.00 12.20 44.93 65.00%
  QoQ % 15.65% 185.20% -65.10% -68.20% 2,031.15% -72.85% -
  Horiz. % 211.80% 183.13% 64.21% 184.00% 578.68% 27.15% 100.00%
EY 1.05 1.22 3.47 1.21 0.38 8.20 2.23 -39.50%
  QoQ % -13.93% -64.84% 186.78% 218.42% -95.37% 267.71% -
  Horiz. % 47.09% 54.71% 155.61% 54.26% 17.04% 367.71% 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 0.47 0.52 0.48 0.51 0.32 0.41 0.26 48.45%
  QoQ % -9.62% 8.33% -5.88% 59.38% -21.95% 57.69% -
  Horiz. % 180.77% 200.00% 184.62% 196.15% 123.08% 157.69% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers