[AMVERTON] YoY Annualized Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,864 130,028 117,804 135,160 83,864 77,164 112,004 -0.78% YoY % -17.81% 10.38% -12.84% 61.17% 8.68% -31.11% - Horiz. % 95.41% 116.09% 105.18% 120.67% 74.88% 68.89% 100.00%
PBT 20,176 26,084 20,212 14,840 3,820 3,892 14,076 6.18% YoY % -22.65% 29.05% 36.20% 288.48% -1.85% -72.35% - Horiz. % 143.34% 185.31% 143.59% 105.43% 27.14% 27.65% 100.00%
Tax -5,580 -5,988 -4,844 -4,892 -1,088 -1,048 -2,828 11.98% YoY % 6.81% -23.62% 0.98% -349.63% -3.82% 62.94% - Horiz. % 197.31% 211.74% 171.29% 172.98% 38.47% 37.06% 100.00%
NP 14,596 20,096 15,368 9,948 2,732 2,844 11,248 4.43% YoY % -27.37% 30.77% 54.48% 264.13% -3.94% -74.72% - Horiz. % 129.77% 178.66% 136.63% 88.44% 24.29% 25.28% 100.00%
NP to SH 13,268 18,148 13,144 8,940 2,112 984 9,560 5.61% YoY % -26.89% 38.07% 47.02% 323.30% 114.63% -89.71% - Horiz. % 138.79% 189.83% 137.49% 93.51% 22.09% 10.29% 100.00%
Tax Rate 27.66 % 22.96 % 23.97 % 32.96 % 28.48 % 26.93 % 20.09 % 5.47% YoY % 20.47% -4.21% -27.28% 15.73% 5.76% 34.05% - Horiz. % 137.68% 114.29% 119.31% 164.06% 141.76% 134.05% 100.00%
Total Cost 92,268 109,932 102,436 125,212 81,132 74,320 100,756 -1.45% YoY % -16.07% 7.32% -18.19% 54.33% 9.17% -26.24% - Horiz. % 91.58% 109.11% 101.67% 124.27% 80.52% 73.76% 100.00%
Net Worth 518,390 493,947 467,342 450,604 425,919 411,171 411,007 3.94% YoY % 4.95% 5.69% 3.71% 5.80% 3.59% 0.04% - Horiz. % 126.13% 120.18% 113.71% 109.63% 103.63% 100.04% 100.00%
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 518,390 493,947 467,342 450,604 425,919 411,171 411,007 3.94% YoY % 4.95% 5.69% 3.71% 5.80% 3.59% 0.04% - Horiz. % 126.13% 120.18% 113.71% 109.63% 103.63% 100.04% 100.00%
NOSH 365,064 365,887 365,111 360,483 351,999 351,428 90,530 26.14% YoY % -0.22% 0.21% 1.28% 2.41% 0.16% 288.19% - Horiz. % 403.25% 404.16% 403.30% 398.19% 388.82% 388.19% 100.00%
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.66 % 15.46 % 13.05 % 7.36 % 3.26 % 3.69 % 10.04 % 5.26% YoY % -11.64% 18.47% 77.31% 125.77% -11.65% -63.25% - Horiz. % 136.06% 153.98% 129.98% 73.31% 32.47% 36.75% 100.00%
ROE 2.56 % 3.67 % 2.81 % 1.98 % 0.50 % 0.24 % 2.33 % 1.58% YoY % -30.25% 30.60% 41.92% 296.00% 108.33% -89.70% - Horiz. % 109.87% 157.51% 120.60% 84.98% 21.46% 10.30% 100.00%
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.27 35.54 32.27 37.49 23.83 21.96 123.72 -21.34% YoY % -17.64% 10.13% -13.92% 57.32% 8.52% -82.25% - Horiz. % 23.66% 28.73% 26.08% 30.30% 19.26% 17.75% 100.00%
EPS 3.64 4.96 3.60 2.48 0.60 0.28 10.56 -16.25% YoY % -26.61% 37.78% 45.16% 313.33% 114.29% -97.35% - Horiz. % 34.47% 46.97% 34.09% 23.48% 5.68% 2.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4200 1.3500 1.2800 1.2500 1.2100 1.1700 4.5400 -17.60% YoY % 5.19% 5.47% 2.40% 3.31% 3.42% -74.23% - Horiz. % 31.28% 29.74% 28.19% 27.53% 26.65% 25.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.27 35.62 32.27 37.02 22.97 21.14 30.68 -0.78% YoY % -17.83% 10.38% -12.83% 61.17% 8.66% -31.10% - Horiz. % 95.40% 116.10% 105.18% 120.66% 74.87% 68.90% 100.00%
EPS 3.64 4.97 3.60 2.45 0.58 0.27 2.62 5.63% YoY % -26.76% 38.06% 46.94% 322.41% 114.81% -89.69% - Horiz. % 138.93% 189.69% 137.40% 93.51% 22.14% 10.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4200 1.3530 1.2802 1.2343 1.1667 1.1263 1.1259 3.94% YoY % 4.95% 5.69% 3.72% 5.79% 3.59% 0.04% - Horiz. % 126.12% 120.17% 113.70% 109.63% 103.62% 100.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5950 0.4500 0.4900 0.7000 0.5000 0.6100 0.4200 -
P/RPS 2.03 1.27 1.52 1.87 2.10 2.78 0.34 34.65% YoY % 59.84% -16.45% -18.72% -10.95% -24.46% 717.65% - Horiz. % 597.06% 373.53% 447.06% 550.00% 617.65% 817.65% 100.00%
P/EPS 16.37 9.07 13.61 28.23 83.33 217.86 3.98 26.55% YoY % 80.49% -33.36% -51.79% -66.12% -61.75% 5,373.87% - Horiz. % 411.31% 227.89% 341.96% 709.30% 2,093.72% 5,473.87% 100.00%
EY 6.11 11.02 7.35 3.54 1.20 0.46 25.14 -20.99% YoY % -44.56% 49.93% 107.63% 195.00% 160.87% -98.17% - Horiz. % 24.30% 43.83% 29.24% 14.08% 4.77% 1.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.33 0.38 0.56 0.41 0.52 0.09 29.24% YoY % 27.27% -13.16% -32.14% 36.59% -21.15% 477.78% - Horiz. % 466.67% 366.67% 422.22% 622.22% 455.56% 577.78% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 27/05/11 25/05/10 27/05/09 29/05/08 30/05/07 -
Price 0.7800 0.4400 0.4800 0.5900 0.3900 0.7300 0.6300 -
P/RPS 2.66 1.24 1.49 1.57 1.64 3.32 0.51 31.66% YoY % 114.52% -16.78% -5.10% -4.27% -50.60% 550.98% - Horiz. % 521.57% 243.14% 292.16% 307.84% 321.57% 650.98% 100.00%
P/EPS 21.46 8.87 13.33 23.79 65.00 260.71 5.97 23.74% YoY % 141.94% -33.46% -43.97% -63.40% -75.07% 4,267.00% - Horiz. % 359.46% 148.58% 223.28% 398.49% 1,088.78% 4,367.00% 100.00%
EY 4.66 11.27 7.50 4.20 1.54 0.38 16.76 -19.20% YoY % -58.65% 50.27% 78.57% 172.73% 305.26% -97.73% - Horiz. % 27.80% 67.24% 44.75% 25.06% 9.19% 2.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.33 0.38 0.47 0.32 0.62 0.14 25.59% YoY % 66.67% -13.16% -19.15% 46.88% -48.39% 342.86% - Horiz. % 392.86% 235.71% 271.43% 335.71% 228.57% 442.86% 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.
Comment
310310-ann.pdf 
