Highlights

[AMVERTON] QoQ Quarter Result on 2009-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -96.45%    YoY -     114.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 34,629 44,360 42,310 20,966 32,116 31,013 39,525 -8.42%
  QoQ % -21.94% 4.85% 101.80% -34.72% 3.56% -21.54% -
  Horiz. % 87.61% 112.23% 107.05% 53.04% 81.25% 78.46% 100.00%
PBT 4,458 9,491 3,433 955 15,633 3,730 1,584 98.96%
  QoQ % -53.03% 176.46% 259.48% -93.89% 319.12% 135.48% -
  Horiz. % 281.44% 599.18% 216.73% 60.29% 986.93% 235.48% 100.00%
Tax -1,287 -1,671 -504 -272 -665 -804 -121 381.57%
  QoQ % 22.98% -231.55% -85.29% 59.10% 17.29% -564.46% -
  Horiz. % 1,063.64% 1,380.99% 416.53% 224.79% 549.59% 664.46% 100.00%
NP 3,171 7,820 2,929 683 14,968 2,926 1,463 67.25%
  QoQ % -59.45% 166.99% 328.84% -95.44% 411.55% 100.00% -
  Horiz. % 216.75% 534.52% 200.21% 46.68% 1,023.10% 200.00% 100.00%
NP to SH 2,879 7,530 2,712 528 14,864 2,514 1,036 97.29%
  QoQ % -61.77% 177.65% 413.64% -96.45% 491.25% 142.66% -
  Horiz. % 277.90% 726.83% 261.78% 50.97% 1,434.75% 242.66% 100.00%
Tax Rate 28.87 % 17.61 % 14.68 % 28.48 % 4.25 % 21.55 % 7.64 % 142.02%
  QoQ % 63.94% 19.96% -48.46% 570.12% -80.28% 182.07% -
  Horiz. % 377.88% 230.50% 192.15% 372.77% 55.63% 282.07% 100.00%
Total Cost 31,458 36,540 39,381 20,283 17,148 28,087 38,062 -11.90%
  QoQ % -13.91% -7.21% 94.16% 18.28% -38.95% -26.21% -
  Horiz. % 82.65% 96.00% 103.47% 53.29% 45.05% 73.79% 100.00%
Net Worth 455,537 448,903 441,152 425,919 438,669 426,286 417,972 5.89%
  QoQ % 1.48% 1.76% 3.58% -2.91% 2.90% 1.99% -
  Horiz. % 108.99% 107.40% 105.55% 101.90% 104.95% 101.99% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 455,537 448,903 441,152 425,919 438,669 426,286 417,972 5.89%
  QoQ % 1.48% 1.76% 3.58% -2.91% 2.90% 1.99% -
  Horiz. % 108.99% 107.40% 105.55% 101.90% 104.95% 101.99% 100.00%
NOSH 364,430 362,019 361,600 351,999 362,536 364,347 357,241 1.33%
  QoQ % 0.67% 0.12% 2.73% -2.91% -0.50% 1.99% -
  Horiz. % 102.01% 101.34% 101.22% 98.53% 101.48% 101.99% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.16 % 17.63 % 6.92 % 3.26 % 46.61 % 9.43 % 3.70 % 82.70%
  QoQ % -48.04% 154.77% 112.27% -93.01% 394.27% 154.86% -
  Horiz. % 247.57% 476.49% 187.03% 88.11% 1,259.73% 254.86% 100.00%
ROE 0.63 % 1.68 % 0.61 % 0.12 % 3.39 % 0.59 % 0.25 % 84.87%
  QoQ % -62.50% 175.41% 408.33% -96.46% 474.58% 136.00% -
  Horiz. % 252.00% 672.00% 244.00% 48.00% 1,356.00% 236.00% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.50 12.25 11.70 5.96 8.86 8.51 11.06 -9.61%
  QoQ % -22.45% 4.70% 96.31% -32.73% 4.11% -23.06% -
  Horiz. % 85.90% 110.76% 105.79% 53.89% 80.11% 76.94% 100.00%
EPS 0.79 2.08 0.75 0.15 4.10 0.69 0.29 94.70%
  QoQ % -62.02% 177.33% 400.00% -96.34% 494.20% 137.93% -
  Horiz. % 272.41% 717.24% 258.62% 51.72% 1,413.79% 237.93% 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 1.2500 1.2400 1.2200 1.2100 1.2100 1.1700 1.1700 4.50%
  QoQ % 0.81% 1.64% 0.83% 0.00% 3.42% 0.00% -
  Horiz. % 106.84% 105.98% 104.27% 103.42% 103.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.49 12.15 11.59 5.74 8.80 8.50 10.83 -8.41%
  QoQ % -21.89% 4.83% 101.92% -34.77% 3.53% -21.51% -
  Horiz. % 87.63% 112.19% 107.02% 53.00% 81.26% 78.49% 100.00%
EPS 0.79 2.06 0.74 0.14 4.07 0.69 0.28 99.29%
  QoQ % -61.65% 178.38% 428.57% -96.56% 489.86% 146.43% -
  Horiz. % 282.14% 735.71% 264.29% 50.00% 1,453.57% 246.43% 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 1.2478 1.2297 1.2084 1.1667 1.2016 1.1677 1.1449 5.89%
  QoQ % 1.47% 1.76% 3.57% -2.90% 2.90% 1.99% -
  Horiz. % 108.99% 107.41% 105.55% 101.90% 104.95% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.6000 0.7500 0.5900 0.5000 0.3200 0.4500 0.5100 -
P/RPS 6.31 6.12 5.04 8.39 3.61 5.29 4.61 23.21%
  QoQ % 3.10% 21.43% -39.93% 132.41% -31.76% 14.75% -
  Horiz. % 136.88% 132.75% 109.33% 182.00% 78.31% 114.75% 100.00%
P/EPS 75.95 36.06 78.67 333.33 7.80 65.22 175.86 -42.78%
  QoQ % 110.62% -54.16% -76.40% 4,173.46% -88.04% -62.91% -
  Horiz. % 43.19% 20.50% 44.73% 189.54% 4.44% 37.09% 100.00%
EY 1.32 2.77 1.27 0.30 12.81 1.53 0.57 74.77%
  QoQ % -52.35% 118.11% 323.33% -97.66% 737.25% 168.42% -
  Horiz. % 231.58% 485.96% 222.81% 52.63% 2,247.37% 268.42% 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 0.48 0.60 0.48 0.41 0.26 0.38 0.44 5.96%
  QoQ % -20.00% 25.00% 17.07% 57.69% -31.58% -13.64% -
  Horiz. % 109.09% 136.36% 109.09% 93.18% 59.09% 86.36% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.6500 0.6000 0.6200 0.3900 0.5000 0.3100 0.4400 -
P/RPS 6.84 4.90 5.30 6.55 5.64 3.64 3.98 43.34%
  QoQ % 39.59% -7.55% -19.08% 16.13% 54.95% -8.54% -
  Horiz. % 171.86% 123.12% 133.17% 164.57% 141.71% 91.46% 100.00%
P/EPS 82.28 28.85 82.67 260.00 12.20 44.93 151.72 -33.42%
  QoQ % 185.20% -65.10% -68.20% 2,031.15% -72.85% -70.39% -
  Horiz. % 54.23% 19.02% 54.49% 171.37% 8.04% 29.61% 100.00%
EY 1.22 3.47 1.21 0.38 8.20 2.23 0.66 50.45%
  QoQ % -64.84% 186.78% 218.42% -95.37% 267.71% 237.88% -
  Horiz. % 184.85% 525.76% 183.33% 57.58% 1,242.42% 337.88% 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 0.52 0.48 0.51 0.32 0.41 0.26 0.38 23.19%
  QoQ % 8.33% -5.88% 59.38% -21.95% 57.69% -31.58% -
  Horiz. % 136.84% 126.32% 134.21% 84.21% 107.89% 68.42% 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
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

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