Highlights

[AMVERTON] QoQ Quarter Result on 2008-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -97.75%    YoY -     -89.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,116 31,013 39,525 19,291 23,966 27,143 21,411 30.87%
  QoQ % 3.56% -21.54% 104.89% -19.51% -11.70% 26.77% -
  Horiz. % 150.00% 144.85% 184.60% 90.10% 111.93% 126.77% 100.00%
PBT 15,633 3,730 1,584 973 12,634 8,241 5,927 90.34%
  QoQ % 319.12% 135.48% 62.80% -92.30% 53.31% 39.04% -
  Horiz. % 263.76% 62.93% 26.73% 16.42% 213.16% 139.04% 100.00%
Tax -665 -804 -121 -262 -1,208 -2,644 -1,116 -29.08%
  QoQ % 17.29% -564.46% 53.82% 78.31% 54.31% -136.92% -
  Horiz. % 59.59% 72.04% 10.84% 23.48% 108.24% 236.92% 100.00%
NP 14,968 2,926 1,463 711 11,426 5,597 4,811 112.39%
  QoQ % 411.55% 100.00% 105.77% -93.78% 104.15% 16.34% -
  Horiz. % 311.12% 60.82% 30.41% 14.78% 237.50% 116.34% 100.00%
NP to SH 14,864 2,514 1,036 246 10,913 5,127 4,469 122.01%
  QoQ % 491.25% 142.66% 321.14% -97.75% 112.85% 14.72% -
  Horiz. % 332.60% 56.25% 23.18% 5.50% 244.19% 114.72% 100.00%
Tax Rate 4.25 % 21.55 % 7.64 % 26.93 % 9.56 % 32.08 % 18.83 % -62.76%
  QoQ % -80.28% 182.07% -71.63% 181.69% -70.20% 70.37% -
  Horiz. % 22.57% 114.45% 40.57% 143.02% 50.77% 170.37% 100.00%
Total Cost 17,148 28,087 38,062 18,580 12,540 21,546 16,600 2.18%
  QoQ % -38.95% -26.21% 104.85% 48.17% -41.80% 29.80% -
  Horiz. % 103.30% 169.20% 229.29% 111.93% 75.54% 129.80% 100.00%
Net Worth 438,669 426,286 417,972 411,171 362,150 415,214 416,079 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.21% -
  Horiz. % 105.43% 102.45% 100.45% 98.82% 87.04% 99.79% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 438,669 426,286 417,972 411,171 362,150 415,214 416,079 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.21% -
  Horiz. % 105.43% 102.45% 100.45% 98.82% 87.04% 99.79% 100.00%
NOSH 362,536 364,347 357,241 351,428 362,150 361,056 90,649 150.90%
  QoQ % -0.50% 1.99% 1.65% -2.96% 0.30% 298.30% -
  Horiz. % 399.93% 401.93% 394.09% 387.68% 399.51% 398.30% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 46.61 % 9.43 % 3.70 % 3.69 % 47.68 % 20.62 % 22.47 % 62.29%
  QoQ % 394.27% 154.86% 0.27% -92.26% 131.23% -8.23% -
  Horiz. % 207.43% 41.97% 16.47% 16.42% 212.19% 91.77% 100.00%
ROE 3.39 % 0.59 % 0.25 % 0.06 % 3.01 % 1.23 % 1.07 % 114.96%
  QoQ % 474.58% 136.00% 316.67% -98.01% 144.72% 14.95% -
  Horiz. % 316.82% 55.14% 23.36% 5.61% 281.31% 114.95% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.86 8.51 11.06 5.49 6.62 7.52 23.62 -47.83%
  QoQ % 4.11% -23.06% 101.46% -17.07% -11.97% -68.16% -
  Horiz. % 37.51% 36.03% 46.82% 23.24% 28.03% 31.84% 100.00%
EPS 4.10 0.69 0.29 0.07 3.01 1.42 4.93 -11.52%
  QoQ % 494.20% 137.93% 314.29% -97.67% 111.97% -71.20% -
  Horiz. % 83.16% 14.00% 5.88% 1.42% 61.05% 28.80% 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 1.2100 1.1700 1.1700 1.1700 1.0000 1.1500 4.5900 -58.72%
  QoQ % 3.42% 0.00% 0.00% 17.00% -13.04% -74.95% -
  Horiz. % 26.36% 25.49% 25.49% 25.49% 21.79% 25.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.80 8.50 10.83 5.28 6.56 7.44 5.86 30.97%
  QoQ % 3.53% -21.51% 105.11% -19.51% -11.83% 26.96% -
  Horiz. % 150.17% 145.05% 184.81% 90.10% 111.95% 126.96% 100.00%
EPS 4.07 0.69 0.28 0.07 2.99 1.40 1.22 122.45%
  QoQ % 489.86% 146.43% 300.00% -97.66% 113.57% 14.75% -
  Horiz. % 333.61% 56.56% 22.95% 5.74% 245.08% 114.75% 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 1.2016 1.1677 1.1449 1.1263 0.9920 1.1374 1.1397 3.57%
  QoQ % 2.90% 1.99% 1.65% 13.54% -12.78% -0.20% -
  Horiz. % 105.43% 102.46% 100.46% 98.82% 87.04% 99.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.3200 0.4500 0.5100 0.6100 0.8400 0.9200 0.6700 -
P/RPS 3.61 5.29 4.61 11.11 12.69 12.24 2.84 17.26%
  QoQ % -31.76% 14.75% -58.51% -12.45% 3.68% 330.99% -
  Horiz. % 127.11% 186.27% 162.32% 391.20% 446.83% 430.99% 100.00%
P/EPS 7.80 65.22 175.86 871.43 27.88 64.79 13.59 -30.82%
  QoQ % -88.04% -62.91% -79.82% 3,025.65% -56.97% 376.75% -
  Horiz. % 57.40% 479.91% 1,294.04% 6,412.29% 205.15% 476.75% 100.00%
EY 12.81 1.53 0.57 0.11 3.59 1.54 7.36 44.45%
  QoQ % 737.25% 168.42% 418.18% -96.94% 133.12% -79.08% -
  Horiz. % 174.05% 20.79% 7.74% 1.49% 48.78% 20.92% 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 0.44 0.52 0.84 0.80 0.15 44.06%
  QoQ % -31.58% -13.64% -15.38% -38.10% 5.00% 433.33% -
  Horiz. % 173.33% 253.33% 293.33% 346.67% 560.00% 533.33% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 -
Price 0.5000 0.3100 0.4400 0.7300 0.6200 0.9600 0.7300 -
P/RPS 5.64 3.64 3.98 13.30 9.37 12.77 3.09 49.08%
  QoQ % 54.95% -8.54% -70.08% 41.94% -26.62% 313.27% -
  Horiz. % 182.52% 117.80% 128.80% 430.42% 303.24% 413.27% 100.00%
P/EPS 12.20 44.93 151.72 1,042.86 20.57 67.61 14.81 -12.07%
  QoQ % -72.85% -70.39% -85.45% 4,969.81% -69.58% 356.52% -
  Horiz. % 82.38% 303.38% 1,024.44% 7,041.59% 138.89% 456.52% 100.00%
EY 8.20 2.23 0.66 0.10 4.86 1.48 6.75 13.78%
  QoQ % 267.71% 237.88% 560.00% -97.94% 228.38% -78.07% -
  Horiz. % 121.48% 33.04% 9.78% 1.48% 72.00% 21.93% 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 0.41 0.26 0.38 0.62 0.62 0.83 0.16 86.73%
  QoQ % 57.69% -31.58% -38.71% 0.00% -25.30% 418.75% -
  Horiz. % 256.25% 162.50% 237.50% 387.50% 387.50% 518.75% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers