Highlights

[AMVERTON] YoY Cumulative Quarter Result on 2008-06-30 [#2]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     421.14%    YoY -     -81.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 57,677 71,257 63,276 58,817 49,412 47,159 43,293 4.89%
  YoY % -19.06% 12.61% 7.58% 19.03% 4.78% 8.93% -
  Horiz. % 133.22% 164.59% 146.16% 135.86% 114.13% 108.93% 100.00%
PBT 14,367 6,987 4,388 2,557 9,444 7,684 6,306 14.70%
  YoY % 105.62% 59.23% 71.61% -72.92% 22.90% 21.85% -
  Horiz. % 227.83% 110.80% 69.58% 40.55% 149.76% 121.85% 100.00%
Tax -1,467 -1,801 -776 -383 -1,823 -1,906 -1,582 -1.25%
  YoY % 18.55% -132.09% -102.61% 78.99% 4.35% -20.48% -
  Horiz. % 92.73% 113.84% 49.05% 24.21% 115.23% 120.48% 100.00%
NP 12,900 5,186 3,612 2,174 7,621 5,778 4,724 18.22%
  YoY % 148.75% 43.58% 66.15% -71.47% 31.90% 22.31% -
  Horiz. % 273.07% 109.78% 76.46% 46.02% 161.33% 122.31% 100.00%
NP to SH 11,864 4,699 3,240 1,282 6,858 5,216 3,883 20.45%
  YoY % 152.48% 45.03% 152.73% -81.31% 31.48% 34.33% -
  Horiz. % 305.54% 121.01% 83.44% 33.02% 176.62% 134.33% 100.00%
Tax Rate 10.21 % 25.78 % 17.68 % 14.98 % 19.30 % 24.80 % 25.09 % -13.91%
  YoY % -60.40% 45.81% 18.02% -22.38% -22.18% -1.16% -
  Horiz. % 40.69% 102.75% 70.47% 59.71% 76.92% 98.84% 100.00%
Total Cost 44,777 66,071 59,664 56,643 41,791 41,381 38,569 2.52%
  YoY % -32.23% 10.74% 5.33% 35.54% 0.99% 7.29% -
  Horiz. % 116.10% 171.31% 154.69% 146.86% 108.35% 107.29% 100.00%
Net Worth 489,161 458,972 444,134 428,554 415,828 415,649 369,292 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.46% 124.28% 120.27% 116.05% 112.60% 112.55% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 489,161 458,972 444,134 428,554 415,828 415,649 369,292 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.46% 124.28% 120.27% 116.05% 112.60% 112.55% 100.00%
NOSH 365,046 364,263 364,044 366,285 90,594 90,555 90,512 26.15%
  YoY % 0.21% 0.06% -0.61% 304.31% 0.04% 0.05% -
  Horiz. % 403.31% 402.44% 402.20% 404.68% 100.09% 100.05% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 22.37 % 7.28 % 5.71 % 3.70 % 15.42 % 12.25 % 10.91 % 12.71%
  YoY % 207.28% 27.50% 54.32% -76.01% 25.88% 12.28% -
  Horiz. % 205.04% 66.73% 52.34% 33.91% 141.34% 112.28% 100.00%
ROE 2.43 % 1.02 % 0.73 % 0.30 % 1.65 % 1.25 % 1.05 % 15.00%
  YoY % 138.24% 39.73% 143.33% -81.82% 32.00% 19.05% -
  Horiz. % 231.43% 97.14% 69.52% 28.57% 157.14% 119.05% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.80 19.56 17.38 16.06 54.54 52.08 47.83 -16.85%
  YoY % -19.22% 12.54% 8.22% -70.55% 4.72% 8.89% -
  Horiz. % 33.03% 40.89% 36.34% 33.58% 114.03% 108.89% 100.00%
EPS 3.25 1.29 0.89 0.35 7.57 5.76 4.29 -4.52%
  YoY % 151.94% 44.94% 154.29% -95.38% 31.42% 34.27% -
  Horiz. % 75.76% 30.07% 20.75% 8.16% 176.46% 134.27% 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 1.3400 1.2600 1.2200 1.1700 4.5900 4.5900 4.0800 -16.93%
  YoY % 6.35% 3.28% 4.27% -74.51% 0.00% 12.50% -
  Horiz. % 32.84% 30.88% 29.90% 28.68% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.80 19.52 17.33 16.11 13.54 12.92 11.86 4.89%
  YoY % -19.06% 12.64% 7.57% 18.98% 4.80% 8.94% -
  Horiz. % 133.22% 164.59% 146.12% 135.83% 114.17% 108.94% 100.00%
EPS 3.25 1.29 0.89 0.35 1.88 1.43 1.06 20.52%
  YoY % 151.94% 44.94% 154.29% -81.38% 31.47% 34.91% -
  Horiz. % 306.60% 121.70% 83.96% 33.02% 177.36% 134.91% 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 1.3399 1.2572 1.2166 1.1739 1.1391 1.1386 1.0116 4.79%
  YoY % 6.58% 3.34% 3.64% 3.06% 0.04% 12.55% -
  Horiz. % 132.45% 124.28% 120.26% 116.04% 112.60% 112.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.4700 0.6000 0.5900 0.5100 0.6700 0.3400 0.3500 -
P/RPS 2.97 3.07 3.39 3.18 1.23 0.65 0.73 26.34%
  YoY % -3.26% -9.44% 6.60% 158.54% 89.23% -10.96% -
  Horiz. % 406.85% 420.55% 464.38% 435.62% 168.49% 89.04% 100.00%
P/EPS 14.46 46.51 66.29 145.71 8.85 5.90 8.16 10.00%
  YoY % -68.91% -29.84% -54.51% 1,546.44% 50.00% -27.70% -
  Horiz. % 177.21% 569.98% 812.38% 1,785.66% 108.46% 72.30% 100.00%
EY 6.91 2.15 1.51 0.69 11.30 16.94 12.26 -9.11%
  YoY % 221.40% 42.38% 118.84% -93.89% -33.29% 38.17% -
  Horiz. % 56.36% 17.54% 12.32% 5.63% 92.17% 138.17% 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 0.35 0.48 0.48 0.44 0.15 0.07 0.09 25.39%
  YoY % -27.08% 0.00% 9.09% 193.33% 114.29% -22.22% -
  Horiz. % 388.89% 533.33% 533.33% 488.89% 166.67% 77.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.4900 0.4900 0.6200 0.4400 0.7300 0.3600 0.3700 -
P/RPS 3.10 2.50 3.57 2.74 1.34 0.69 0.77 26.11%
  YoY % 24.00% -29.97% 30.29% 104.48% 94.20% -10.39% -
  Horiz. % 402.60% 324.68% 463.64% 355.84% 174.03% 89.61% 100.00%
P/EPS 15.08 37.98 69.66 125.71 9.64 6.25 8.62 9.76%
  YoY % -60.29% -45.48% -44.59% 1,204.05% 54.24% -27.49% -
  Horiz. % 174.94% 440.60% 808.12% 1,458.35% 111.83% 72.51% 100.00%
EY 6.63 2.63 1.44 0.80 10.37 16.00 11.59 -8.88%
  YoY % 152.09% 82.64% 80.00% -92.29% -35.19% 38.05% -
  Horiz. % 57.20% 22.69% 12.42% 6.90% 89.47% 138.05% 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 0.37 0.39 0.51 0.38 0.16 0.08 0.09 26.56%
  YoY % -5.13% -23.53% 34.21% 137.50% 100.00% -11.11% -
  Horiz. % 411.11% 433.33% 566.67% 422.22% 177.78% 88.89% 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.
 


 

173  122  415  1552 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 KHEESAN 0.51+0.03 
 TDM 0.26+0.015 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.255+0.015 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.26-0.005 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers