Highlights

[AMVERTON] QoQ Quarter Result on 2009-12-31 [#4]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -61.77%    YoY -     -80.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,278 37,467 33,790 34,629 44,360 42,310 20,966 24.91%
  QoQ % -21.86% 10.88% -2.42% -21.94% 4.85% 101.80% -
  Horiz. % 139.65% 178.70% 161.17% 165.17% 211.58% 201.80% 100.00%
PBT 4,904 3,277 3,710 4,458 9,491 3,433 955 197.35%
  QoQ % 49.65% -11.67% -16.78% -53.03% 176.46% 259.48% -
  Horiz. % 513.51% 343.14% 388.48% 466.81% 993.82% 359.48% 100.00%
Tax -1,189 -578 -1,223 -1,287 -1,671 -504 -272 167.11%
  QoQ % -105.71% 52.74% 4.97% 22.98% -231.55% -85.29% -
  Horiz. % 437.13% 212.50% 449.63% 473.16% 614.34% 185.29% 100.00%
NP 3,715 2,699 2,487 3,171 7,820 2,929 683 208.97%
  QoQ % 37.64% 8.52% -21.57% -59.45% 166.99% 328.84% -
  Horiz. % 543.92% 395.17% 364.13% 464.28% 1,144.95% 428.84% 100.00%
NP to SH 3,417 2,464 2,235 2,879 7,530 2,712 528 246.88%
  QoQ % 38.68% 10.25% -22.37% -61.77% 177.65% 413.64% -
  Horiz. % 647.16% 466.67% 423.30% 545.27% 1,426.14% 513.64% 100.00%
Tax Rate 24.25 % 17.64 % 32.96 % 28.87 % 17.61 % 14.68 % 28.48 % -10.16%
  QoQ % 37.47% -46.48% 14.17% 63.94% 19.96% -48.46% -
  Horiz. % 85.15% 61.94% 115.73% 101.37% 61.83% 51.54% 100.00%
Total Cost 25,563 34,768 31,303 31,458 36,540 39,381 20,283 16.66%
  QoQ % -26.48% 11.07% -0.49% -13.91% -7.21% 94.16% -
  Horiz. % 126.03% 171.41% 154.33% 155.10% 180.15% 194.16% 100.00%
Net Worth 461,658 456,564 450,604 455,537 448,903 441,152 425,919 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.48% 1.76% 3.58% -
  Horiz. % 108.39% 107.19% 105.80% 106.95% 105.40% 103.58% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 461,658 456,564 450,604 455,537 448,903 441,152 425,919 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.48% 1.76% 3.58% -
  Horiz. % 108.39% 107.19% 105.80% 106.95% 105.40% 103.58% 100.00%
NOSH 363,510 362,352 360,483 364,430 362,019 361,600 351,999 2.17%
  QoQ % 0.32% 0.52% -1.08% 0.67% 0.12% 2.73% -
  Horiz. % 103.27% 102.94% 102.41% 103.53% 102.85% 102.73% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.69 % 7.20 % 7.36 % 9.16 % 17.63 % 6.92 % 3.26 % 147.25%
  QoQ % 76.25% -2.17% -19.65% -48.04% 154.77% 112.27% -
  Horiz. % 389.26% 220.86% 225.77% 280.98% 540.80% 212.27% 100.00%
ROE 0.74 % 0.54 % 0.50 % 0.63 % 1.68 % 0.61 % 0.12 % 235.91%
  QoQ % 37.04% 8.00% -20.63% -62.50% 175.41% 408.33% -
  Horiz. % 616.67% 450.00% 416.67% 525.00% 1,400.00% 508.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.05 10.34 9.37 9.50 12.25 11.70 5.96 22.17%
  QoQ % -22.15% 10.35% -1.37% -22.45% 4.70% 96.31% -
  Horiz. % 135.07% 173.49% 157.21% 159.40% 205.54% 196.31% 100.00%
EPS 0.94 0.68 0.62 0.79 2.08 0.75 0.15 239.53%
  QoQ % 38.24% 9.68% -21.52% -62.02% 177.33% 400.00% -
  Horiz. % 626.67% 453.33% 413.33% 526.67% 1,386.67% 500.00% 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 1.2600 1.2500 1.2500 1.2400 1.2200 1.2100 3.28%
  QoQ % 0.79% 0.80% 0.00% 0.81% 1.64% 0.83% -
  Horiz. % 104.96% 104.13% 103.31% 103.31% 102.48% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.02 10.26 9.26 9.49 12.15 11.59 5.74 24.95%
  QoQ % -21.83% 10.80% -2.42% -21.89% 4.83% 101.92% -
  Horiz. % 139.72% 178.75% 161.32% 165.33% 211.67% 201.92% 100.00%
EPS 0.94 0.67 0.61 0.79 2.06 0.74 0.14 255.49%
  QoQ % 40.30% 9.84% -22.78% -61.65% 178.38% 428.57% -
  Horiz. % 671.43% 478.57% 435.71% 564.29% 1,471.43% 528.57% 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 1.2646 1.2506 1.2343 1.2478 1.2297 1.2084 1.1667 5.51%
  QoQ % 1.12% 1.32% -1.08% 1.47% 1.76% 3.57% -
  Horiz. % 108.39% 107.19% 105.79% 106.95% 105.40% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.4700 0.6000 0.7000 0.6000 0.7500 0.5900 0.5000 -
P/RPS 5.84 5.80 7.47 6.31 6.12 5.04 8.39 -21.44%
  QoQ % 0.69% -22.36% 18.38% 3.10% 21.43% -39.93% -
  Horiz. % 69.61% 69.13% 89.03% 75.21% 72.94% 60.07% 100.00%
P/EPS 50.00 88.24 112.90 75.95 36.06 78.67 333.33 -71.74%
  QoQ % -43.34% -21.84% 48.65% 110.62% -54.16% -76.40% -
  Horiz. % 15.00% 26.47% 33.87% 22.79% 10.82% 23.60% 100.00%
EY 2.00 1.13 0.89 1.32 2.77 1.27 0.30 253.81%
  QoQ % 76.99% 26.97% -32.58% -52.35% 118.11% 323.33% -
  Horiz. % 666.67% 376.67% 296.67% 440.00% 923.33% 423.33% 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 0.37 0.48 0.56 0.48 0.60 0.48 0.41 -6.61%
  QoQ % -22.92% -14.29% 16.67% -20.00% 25.00% 17.07% -
  Horiz. % 90.24% 117.07% 136.59% 117.07% 146.34% 117.07% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.5600 0.4900 0.5900 0.6500 0.6000 0.6200 0.3900 -
P/RPS 6.95 4.74 6.29 6.84 4.90 5.30 6.55 4.03%
  QoQ % 46.62% -24.64% -8.04% 39.59% -7.55% -19.08% -
  Horiz. % 106.11% 72.37% 96.03% 104.43% 74.81% 80.92% 100.00%
P/EPS 59.57 72.06 95.16 82.28 28.85 82.67 260.00 -62.52%
  QoQ % -17.33% -24.27% 15.65% 185.20% -65.10% -68.20% -
  Horiz. % 22.91% 27.72% 36.60% 31.65% 11.10% 31.80% 100.00%
EY 1.68 1.39 1.05 1.22 3.47 1.21 0.38 169.13%
  QoQ % 20.86% 32.38% -13.93% -64.84% 186.78% 218.42% -
  Horiz. % 442.11% 365.79% 276.32% 321.05% 913.16% 318.42% 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 0.44 0.39 0.47 0.52 0.48 0.51 0.32 23.63%
  QoQ % 12.82% -17.02% -9.62% 8.33% -5.88% 59.38% -
  Horiz. % 137.50% 121.88% 146.88% 162.50% 150.00% 159.38% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers