Highlights

[AMVERTON] QoQ Quarter Result on 2007-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 30-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -78.10%    YoY -     2.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 23,966 27,143 21,411 28,001 23,966 20,824 23,211 2.15%
  QoQ % -11.70% 26.77% -23.53% 16.84% 15.09% -10.28% -
  Horiz. % 103.25% 116.94% 92.25% 120.64% 103.25% 89.72% 100.00%
PBT 12,634 8,241 5,927 3,519 12,634 4,269 4,277 105.47%
  QoQ % 53.31% 39.04% 68.43% -72.15% 195.95% -0.19% -
  Horiz. % 295.39% 192.68% 138.58% 82.28% 295.39% 99.81% 100.00%
Tax -1,208 -2,644 -1,116 -707 -1,208 -385 -1,113 5.60%
  QoQ % 54.31% -136.92% -57.85% 41.47% -213.77% 65.41% -
  Horiz. % 108.54% 237.56% 100.27% 63.52% 108.54% 34.59% 100.00%
NP 11,426 5,597 4,811 2,812 11,426 3,884 3,164 134.83%
  QoQ % 104.15% 16.34% 71.09% -75.39% 194.18% 22.76% -
  Horiz. % 361.13% 176.90% 152.05% 88.87% 361.13% 122.76% 100.00%
NP to SH 10,913 5,127 4,469 2,390 10,913 3,584 2,885 142.18%
  QoQ % 112.85% 14.72% 86.99% -78.10% 204.49% 24.23% -
  Horiz. % 378.27% 177.71% 154.90% 82.84% 378.27% 124.23% 100.00%
Tax Rate 9.56 % 32.08 % 18.83 % 20.09 % 9.56 % 9.02 % 26.02 % -48.61%
  QoQ % -70.20% 70.37% -6.27% 110.15% 5.99% -65.33% -
  Horiz. % 36.74% 123.29% 72.37% 77.21% 36.74% 34.67% 100.00%
Total Cost 12,540 21,546 16,600 25,189 12,540 16,940 20,047 -26.80%
  QoQ % -41.80% 29.80% -34.10% 100.87% -25.97% -15.50% -
  Horiz. % 62.55% 107.48% 82.81% 125.65% 62.55% 84.50% 100.00%
Net Worth 362,150 415,214 416,079 411,007 427,463 417,228 415,114 -8.68%
  QoQ % -12.78% -0.21% 1.23% -3.85% 2.45% 0.51% -
  Horiz. % 87.24% 100.02% 100.23% 99.01% 102.97% 100.51% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 2,716 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 24.90 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 362,150 415,214 416,079 411,007 427,463 417,228 415,114 -8.68%
  QoQ % -12.78% -0.21% 1.23% -3.85% 2.45% 0.51% -
  Horiz. % 87.24% 100.02% 100.23% 99.01% 102.97% 100.51% 100.00%
NOSH 362,150 361,056 90,649 90,530 90,564 90,505 90,438 151.53%
  QoQ % 0.30% 298.30% 0.13% -0.04% 0.07% 0.07% -
  Horiz. % 400.44% 399.23% 100.23% 100.10% 100.14% 100.07% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.68 % 20.62 % 22.47 % 10.04 % 47.68 % 18.65 % 13.63 % 129.92%
  QoQ % 131.23% -8.23% 123.80% -78.94% 155.66% 36.83% -
  Horiz. % 349.82% 151.28% 164.86% 73.66% 349.82% 136.83% 100.00%
ROE 3.01 % 1.23 % 1.07 % 0.58 % 2.55 % 0.86 % 0.69 % 166.26%
  QoQ % 144.72% 14.95% 84.48% -77.25% 196.51% 24.64% -
  Horiz. % 436.23% 178.26% 155.07% 84.06% 369.57% 124.64% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.62 7.52 23.62 30.93 26.46 23.01 25.66 -59.37%
  QoQ % -11.97% -68.16% -23.63% 16.89% 14.99% -10.33% -
  Horiz. % 25.80% 29.31% 92.05% 120.54% 103.12% 89.67% 100.00%
EPS 3.01 1.42 4.93 2.64 12.05 3.96 3.19 -3.79%
  QoQ % 111.97% -71.20% 86.74% -78.09% 204.29% 24.14% -
  Horiz. % 94.36% 44.51% 154.55% 82.76% 377.74% 124.14% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0000 1.1500 4.5900 4.5400 4.7200 4.6100 4.5900 -63.69%
  QoQ % -13.04% -74.95% 1.10% -3.81% 2.39% 0.44% -
  Horiz. % 21.79% 25.05% 100.00% 98.91% 102.83% 100.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.56 7.44 5.86 7.67 6.56 5.70 6.36 2.08%
  QoQ % -11.83% 26.96% -23.60% 16.92% 15.09% -10.38% -
  Horiz. % 103.14% 116.98% 92.14% 120.60% 103.14% 89.62% 100.00%
EPS 2.99 1.40 1.22 0.65 2.99 0.98 0.79 142.28%
  QoQ % 113.57% 14.75% 87.69% -78.26% 205.10% 24.05% -
  Horiz. % 378.48% 177.22% 154.43% 82.28% 378.48% 124.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9920 1.1374 1.1397 1.1259 1.1709 1.1429 1.1371 -8.68%
  QoQ % -12.78% -0.20% 1.23% -3.84% 2.45% 0.51% -
  Horiz. % 87.24% 100.03% 100.23% 99.02% 102.97% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.8400 0.9200 0.6700 0.4200 0.3600 0.3500 0.3400 -
P/RPS 12.69 12.24 2.84 1.36 1.36 1.52 1.32 350.26%
  QoQ % 3.68% 330.99% 108.82% 0.00% -10.53% 15.15% -
  Horiz. % 961.36% 927.27% 215.15% 103.03% 103.03% 115.15% 100.00%
P/EPS 27.88 64.79 13.59 15.91 2.99 8.84 10.66 89.49%
  QoQ % -56.97% 376.75% -14.58% 432.11% -66.18% -17.07% -
  Horiz. % 261.54% 607.79% 127.49% 149.25% 28.05% 82.93% 100.00%
EY 3.59 1.54 7.36 6.29 33.47 11.31 9.38 -47.19%
  QoQ % 133.12% -79.08% 17.01% -81.21% 195.93% 20.58% -
  Horiz. % 38.27% 16.42% 78.46% 67.06% 356.82% 120.58% 100.00%
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.84 0.80 0.15 0.09 0.08 0.08 0.07 421.78%
  QoQ % 5.00% 433.33% 66.67% 12.50% 0.00% 14.29% -
  Horiz. % 1,200.00% 1,142.86% 214.29% 128.57% 114.29% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.6200 0.9600 0.7300 0.6300 0.3800 0.3400 0.3600 -
P/RPS 9.37 12.77 3.09 2.04 1.44 1.48 1.40 253.92%
  QoQ % -26.62% 313.27% 51.47% 41.67% -2.70% 5.71% -
  Horiz. % 669.29% 912.14% 220.71% 145.71% 102.86% 105.71% 100.00%
P/EPS 20.57 67.61 14.81 23.86 3.15 8.59 11.29 49.01%
  QoQ % -69.58% 356.52% -37.93% 657.46% -63.33% -23.91% -
  Horiz. % 182.20% 598.85% 131.18% 211.34% 27.90% 76.09% 100.00%
EY 4.86 1.48 6.75 4.19 31.71 11.65 8.86 -32.92%
  QoQ % 228.38% -78.07% 61.10% -86.79% 172.19% 31.49% -
  Horiz. % 54.85% 16.70% 76.19% 47.29% 357.90% 131.49% 100.00%
DY 0.00 0.00 0.00 0.00 7.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.62 0.83 0.16 0.14 0.08 0.07 0.08 290.16%
  QoQ % -25.30% 418.75% 14.29% 75.00% 14.29% -12.50% -
  Horiz. % 775.00% 1,037.50% 200.00% 175.00% 100.00% 87.50% 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.
 


 

346  208  515  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.48-0.015 
 KNM-WB 0.075-0.01 
 ARBB 0.34+0.02 
 HSI-H8F 0.265-0.055 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers