Highlights

[AMVERTON] QoQ Quarter Result on 2010-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     10.25%    YoY -     -9.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 29,451 24,748 29,278 37,467 33,790 34,629 44,360 -23.92%
  QoQ % 19.00% -15.47% -21.86% 10.88% -2.42% -21.94% -
  Horiz. % 66.39% 55.79% 66.00% 84.46% 76.17% 78.06% 100.00%
PBT 5,053 3,872 4,904 3,277 3,710 4,458 9,491 -34.34%
  QoQ % 30.50% -21.04% 49.65% -11.67% -16.78% -53.03% -
  Horiz. % 53.24% 40.80% 51.67% 34.53% 39.09% 46.97% 100.00%
Tax -1,211 -1,093 -1,189 -578 -1,223 -1,287 -1,671 -19.33%
  QoQ % -10.80% 8.07% -105.71% 52.74% 4.97% 22.98% -
  Horiz. % 72.47% 65.41% 71.15% 34.59% 73.19% 77.02% 100.00%
NP 3,842 2,779 3,715 2,699 2,487 3,171 7,820 -37.76%
  QoQ % 38.25% -25.20% 37.64% 8.52% -21.57% -59.45% -
  Horiz. % 49.13% 35.54% 47.51% 34.51% 31.80% 40.55% 100.00%
NP to SH 3,286 2,408 3,417 2,464 2,235 2,879 7,530 -42.50%
  QoQ % 36.46% -29.53% 38.68% 10.25% -22.37% -61.77% -
  Horiz. % 43.64% 31.98% 45.38% 32.72% 29.68% 38.23% 100.00%
Tax Rate 23.97 % 28.23 % 24.25 % 17.64 % 32.96 % 28.87 % 17.61 % 22.84%
  QoQ % -15.09% 16.41% 37.47% -46.48% 14.17% 63.94% -
  Horiz. % 136.12% 160.31% 137.71% 100.17% 187.17% 163.94% 100.00%
Total Cost 25,609 21,969 25,563 34,768 31,303 31,458 36,540 -21.12%
  QoQ % 16.57% -14.06% -26.48% 11.07% -0.49% -13.91% -
  Horiz. % 70.08% 60.12% 69.96% 95.15% 85.67% 86.09% 100.00%
Net Worth 467,342 463,357 461,658 456,564 450,604 455,537 448,903 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.48% -
  Horiz. % 104.11% 103.22% 102.84% 101.71% 100.38% 101.48% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 467,342 463,357 461,658 456,564 450,604 455,537 448,903 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.48% -
  Horiz. % 104.11% 103.22% 102.84% 101.71% 100.38% 101.48% 100.00%
NOSH 365,111 364,848 363,510 362,352 360,483 364,430 362,019 0.57%
  QoQ % 0.07% 0.37% 0.32% 0.52% -1.08% 0.67% -
  Horiz. % 100.85% 100.78% 100.41% 100.09% 99.58% 100.67% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.05 % 11.23 % 12.69 % 7.20 % 7.36 % 9.16 % 17.63 % -18.19%
  QoQ % 16.21% -11.51% 76.25% -2.17% -19.65% -48.04% -
  Horiz. % 74.02% 63.70% 71.98% 40.84% 41.75% 51.96% 100.00%
ROE 0.70 % 0.52 % 0.74 % 0.54 % 0.50 % 0.63 % 1.68 % -44.24%
  QoQ % 34.62% -29.73% 37.04% 8.00% -20.63% -62.50% -
  Horiz. % 41.67% 30.95% 44.05% 32.14% 29.76% 37.50% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.07 6.78 8.05 10.34 9.37 9.50 12.25 -24.31%
  QoQ % 19.03% -15.78% -22.15% 10.35% -1.37% -22.45% -
  Horiz. % 65.88% 55.35% 65.71% 84.41% 76.49% 77.55% 100.00%
EPS 0.90 0.66 0.94 0.68 0.62 0.79 2.08 -42.82%
  QoQ % 36.36% -29.79% 38.24% 9.68% -21.52% -62.02% -
  Horiz. % 43.27% 31.73% 45.19% 32.69% 29.81% 37.98% 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 1.2800 1.2700 1.2700 1.2600 1.2500 1.2500 1.2400 2.14%
  QoQ % 0.79% 0.00% 0.79% 0.80% 0.00% 0.81% -
  Horiz. % 103.23% 102.42% 102.42% 101.61% 100.81% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.07 6.78 8.02 10.26 9.26 9.49 12.15 -23.89%
  QoQ % 19.03% -15.46% -21.83% 10.80% -2.42% -21.89% -
  Horiz. % 66.42% 55.80% 66.01% 84.44% 76.21% 78.11% 100.00%
EPS 0.90 0.66 0.94 0.67 0.61 0.79 2.06 -42.45%
  QoQ % 36.36% -29.79% 40.30% 9.84% -22.78% -61.65% -
  Horiz. % 43.69% 32.04% 45.63% 32.52% 29.61% 38.35% 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 1.2802 1.2693 1.2646 1.2506 1.2343 1.2478 1.2297 2.72%
  QoQ % 0.86% 0.37% 1.12% 1.32% -1.08% 1.47% -
  Horiz. % 104.11% 103.22% 102.84% 101.70% 100.37% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4900 0.5100 0.4700 0.6000 0.7000 0.6000 0.7500 -
P/RPS 6.07 7.52 5.84 5.80 7.47 6.31 6.12 -0.55%
  QoQ % -19.28% 28.77% 0.69% -22.36% 18.38% 3.10% -
  Horiz. % 99.18% 122.88% 95.42% 94.77% 122.06% 103.10% 100.00%
P/EPS 54.44 77.27 50.00 88.24 112.90 75.95 36.06 31.63%
  QoQ % -29.55% 54.54% -43.34% -21.84% 48.65% 110.62% -
  Horiz. % 150.97% 214.28% 138.66% 244.70% 313.09% 210.62% 100.00%
EY 1.84 1.29 2.00 1.13 0.89 1.32 2.77 -23.89%
  QoQ % 42.64% -35.50% 76.99% 26.97% -32.58% -52.35% -
  Horiz. % 66.43% 46.57% 72.20% 40.79% 32.13% 47.65% 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 0.40 0.37 0.48 0.56 0.48 0.60 -26.27%
  QoQ % -5.00% 8.11% -22.92% -14.29% 16.67% -20.00% -
  Horiz. % 63.33% 66.67% 61.67% 80.00% 93.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 -
Price 0.4800 0.4900 0.5600 0.4900 0.5900 0.6500 0.6000 -
P/RPS 5.95 7.22 6.95 4.74 6.29 6.84 4.90 13.83%
  QoQ % -17.59% 3.88% 46.62% -24.64% -8.04% 39.59% -
  Horiz. % 121.43% 147.35% 141.84% 96.73% 128.37% 139.59% 100.00%
P/EPS 53.33 74.24 59.57 72.06 95.16 82.28 28.85 50.68%
  QoQ % -28.17% 24.63% -17.33% -24.27% 15.65% 185.20% -
  Horiz. % 184.85% 257.33% 206.48% 249.77% 329.84% 285.20% 100.00%
EY 1.88 1.35 1.68 1.39 1.05 1.22 3.47 -33.57%
  QoQ % 39.26% -19.64% 20.86% 32.38% -13.93% -64.84% -
  Horiz. % 54.18% 38.90% 48.41% 40.06% 30.26% 35.16% 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 0.39 0.44 0.39 0.47 0.52 0.48 -14.43%
  QoQ % -2.56% -11.36% 12.82% -17.02% -9.62% 8.33% -
  Horiz. % 79.17% 81.25% 91.67% 81.25% 97.92% 108.33% 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.
 


 

1998 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 1.900.00 
 UCREST 0.130.00 
 PINEAPP 0.300.00 
 PUC 0.060.00 
 WILLOW 0.4150.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.080.00 
 BTECH 0.2150.00 
 3A 0.790.00 
Partners & Brokers