Highlights

[AMVERTON] QoQ 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 -     112.85%    YoY -     0.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 31,013 39,525 19,291 23,966 27,143 21,411 28,001 7.03%
  QoQ % -21.54% 104.89% -19.51% -11.70% 26.77% -23.53% -
  Horiz. % 110.76% 141.16% 68.89% 85.59% 96.94% 76.47% 100.00%
PBT 3,730 1,584 973 12,634 8,241 5,927 3,519 3.95%
  QoQ % 135.48% 62.80% -92.30% 53.31% 39.04% 68.43% -
  Horiz. % 106.00% 45.01% 27.65% 359.02% 234.19% 168.43% 100.00%
Tax -804 -121 -262 -1,208 -2,644 -1,116 -707 8.92%
  QoQ % -564.46% 53.82% 78.31% 54.31% -136.92% -57.85% -
  Horiz. % 113.72% 17.11% 37.06% 170.86% 373.97% 157.85% 100.00%
NP 2,926 1,463 711 11,426 5,597 4,811 2,812 2.68%
  QoQ % 100.00% 105.77% -93.78% 104.15% 16.34% 71.09% -
  Horiz. % 104.05% 52.03% 25.28% 406.33% 199.04% 171.09% 100.00%
NP to SH 2,514 1,036 246 10,913 5,127 4,469 2,390 3.42%
  QoQ % 142.66% 321.14% -97.75% 112.85% 14.72% 86.99% -
  Horiz. % 105.19% 43.35% 10.29% 456.61% 214.52% 186.99% 100.00%
Tax Rate 21.55 % 7.64 % 26.93 % 9.56 % 32.08 % 18.83 % 20.09 % 4.77%
  QoQ % 182.07% -71.63% 181.69% -70.20% 70.37% -6.27% -
  Horiz. % 107.27% 38.03% 134.05% 47.59% 159.68% 93.73% 100.00%
Total Cost 28,087 38,062 18,580 12,540 21,546 16,600 25,189 7.51%
  QoQ % -26.21% 104.85% 48.17% -41.80% 29.80% -34.10% -
  Horiz. % 111.51% 151.11% 73.76% 49.78% 85.54% 65.90% 100.00%
Net Worth 426,286 417,972 411,171 362,150 415,214 416,079 411,007 2.46%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.21% 1.23% -
  Horiz. % 103.72% 101.69% 100.04% 88.11% 101.02% 101.23% 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 426,286 417,972 411,171 362,150 415,214 416,079 411,007 2.46%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.21% 1.23% -
  Horiz. % 103.72% 101.69% 100.04% 88.11% 101.02% 101.23% 100.00%
NOSH 364,347 357,241 351,428 362,150 361,056 90,649 90,530 152.38%
  QoQ % 1.99% 1.65% -2.96% 0.30% 298.30% 0.13% -
  Horiz. % 402.46% 394.61% 388.19% 400.03% 398.82% 100.13% 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 9.43 % 3.70 % 3.69 % 47.68 % 20.62 % 22.47 % 10.04 % -4.08%
  QoQ % 154.86% 0.27% -92.26% 131.23% -8.23% 123.80% -
  Horiz. % 93.92% 36.85% 36.75% 474.90% 205.38% 223.80% 100.00%
ROE 0.59 % 0.25 % 0.06 % 3.01 % 1.23 % 1.07 % 0.58 % 1.14%
  QoQ % 136.00% 316.67% -98.01% 144.72% 14.95% 84.48% -
  Horiz. % 101.72% 43.10% 10.34% 518.97% 212.07% 184.48% 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 8.51 11.06 5.49 6.62 7.52 23.62 30.93 -57.60%
  QoQ % -23.06% 101.46% -17.07% -11.97% -68.16% -23.63% -
  Horiz. % 27.51% 35.76% 17.75% 21.40% 24.31% 76.37% 100.00%
EPS 0.69 0.29 0.07 3.01 1.42 4.93 2.64 -59.02%
  QoQ % 137.93% 314.29% -97.67% 111.97% -71.20% 86.74% -
  Horiz. % 26.14% 10.98% 2.65% 114.02% 53.79% 186.74% 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 1.0000 1.1500 4.5900 4.5400 -59.40%
  QoQ % 0.00% 0.00% 17.00% -13.04% -74.95% 1.10% -
  Horiz. % 25.77% 25.77% 25.77% 22.03% 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 8.50 10.83 5.28 6.56 7.44 5.86 7.67 7.07%
  QoQ % -21.51% 105.11% -19.51% -11.83% 26.96% -23.60% -
  Horiz. % 110.82% 141.20% 68.84% 85.53% 97.00% 76.40% 100.00%
EPS 0.69 0.28 0.07 2.99 1.40 1.22 0.65 4.05%
  QoQ % 146.43% 300.00% -97.66% 113.57% 14.75% 87.69% -
  Horiz. % 106.15% 43.08% 10.77% 460.00% 215.38% 187.69% 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 1.1677 1.1449 1.1263 0.9920 1.1374 1.1397 1.1259 2.45%
  QoQ % 1.99% 1.65% 13.54% -12.78% -0.20% 1.23% -
  Horiz. % 103.71% 101.69% 100.04% 88.11% 101.02% 101.23% 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 5.29 4.61 11.11 12.69 12.24 2.84 1.36 146.72%
  QoQ % 14.75% -58.51% -12.45% 3.68% 330.99% 108.82% -
  Horiz. % 388.97% 338.97% 816.91% 933.09% 900.00% 208.82% 100.00%
P/EPS 65.22 175.86 871.43 27.88 64.79 13.59 15.91 155.48%
  QoQ % -62.91% -79.82% 3,025.65% -56.97% 376.75% -14.58% -
  Horiz. % 409.93% 1,105.34% 5,477.25% 175.24% 407.23% 85.42% 100.00%
EY 1.53 0.57 0.11 3.59 1.54 7.36 6.29 -60.93%
  QoQ % 168.42% 418.18% -96.94% 133.12% -79.08% 17.01% -
  Horiz. % 24.32% 9.06% 1.75% 57.07% 24.48% 117.01% 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 0.84 0.80 0.15 0.09 160.55%
  QoQ % -13.64% -15.38% -38.10% 5.00% 433.33% 66.67% -
  Horiz. % 422.22% 488.89% 577.78% 933.33% 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 3.64 3.98 13.30 9.37 12.77 3.09 2.04 46.96%
  QoQ % -8.54% -70.08% 41.94% -26.62% 313.27% 51.47% -
  Horiz. % 178.43% 195.10% 651.96% 459.31% 625.98% 151.47% 100.00%
P/EPS 44.93 151.72 1,042.86 20.57 67.61 14.81 23.86 52.32%
  QoQ % -70.39% -85.45% 4,969.81% -69.58% 356.52% -37.93% -
  Horiz. % 188.31% 635.88% 4,370.75% 86.21% 283.36% 62.07% 100.00%
EY 2.23 0.66 0.10 4.86 1.48 6.75 4.19 -34.25%
  QoQ % 237.88% 560.00% -97.94% 228.38% -78.07% 61.10% -
  Horiz. % 53.22% 15.75% 2.39% 115.99% 35.32% 161.10% 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 0.62 0.83 0.16 0.14 50.92%
  QoQ % -31.58% -38.71% 0.00% -25.30% 418.75% 14.29% -
  Horiz. % 185.71% 271.43% 442.86% 442.86% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers