[AMVERTON] YoY Cumulative Quarter Result on 2004-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 124,808 91,980 96,554 138,746 104,366 123,197 137,988 -1.66% YoY % 35.69% -4.74% -30.41% 32.94% -15.29% -10.72% - Horiz. % 90.45% 66.66% 69.97% 100.55% 75.63% 89.28% 100.00%
PBT 27,664 24,398 12,365 11,959 3,890 14,632 21,016 4.69% YoY % 13.39% 97.32% 3.39% 207.43% -73.41% -30.38% - Horiz. % 131.63% 116.09% 58.84% 56.90% 18.51% 69.62% 100.00%
Tax -6,737 -4,357 -2,116 -4,847 -1,391 -7,998 -10,925 -7.74% YoY % -54.62% -105.91% 56.34% -248.45% 82.61% 26.79% - Horiz. % 61.67% 39.88% 19.37% 44.37% 12.73% 73.21% 100.00%
NP 20,927 20,041 10,249 7,112 2,499 6,634 10,091 12.92% YoY % 4.42% 95.54% 44.11% 184.59% -62.33% -34.26% - Horiz. % 207.38% 198.60% 101.57% 70.48% 24.76% 65.74% 100.00%
NP to SH 19,288 18,680 8,544 7,112 2,499 6,634 10,091 11.40% YoY % 3.25% 118.63% 20.13% 184.59% -62.33% -34.26% - Horiz. % 191.14% 185.12% 84.67% 70.48% 24.76% 65.74% 100.00%
Tax Rate 24.35 % 17.86 % 17.11 % 40.53 % 35.76 % 54.66 % 51.98 % -11.87% YoY % 36.34% 4.38% -57.78% 13.34% -34.58% 5.16% - Horiz. % 46.84% 34.36% 32.92% 77.97% 68.80% 105.16% 100.00%
Total Cost 103,881 71,939 86,305 131,634 101,867 116,563 127,897 -3.41% YoY % 44.40% -16.65% -34.44% 29.22% -12.61% -8.86% - Horiz. % 81.22% 56.25% 67.48% 102.92% 79.65% 91.14% 100.00%
Net Worth 424,445 409,291 409,472 463,608 457,476 438,796 431,177 -0.26% YoY % 3.70% -0.04% -11.68% 1.34% 4.26% 1.77% - Horiz. % 98.44% 94.92% 94.97% 107.52% 106.10% 101.77% 100.00%
Dividend 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,358 2,264 - - - - - YoY % 0.00% -40.03% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 59.97% 100.00% - - - -
Div Payout % - % 7.27 % 26.51 % - % - % - % - % - YoY % 0.00% -72.58% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.42% 100.00% - - - -
Equity 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 424,445 409,291 409,472 463,608 457,476 438,796 431,177 -0.26% YoY % 3.70% -0.04% -11.68% 1.34% 4.26% 1.77% - Horiz. % 98.44% 94.92% 94.97% 107.52% 106.10% 101.77% 100.00%
NOSH 362,773 90,551 90,591 181,097 181,538 181,320 181,166 12.26% YoY % 300.63% -0.04% -49.98% -0.24% 0.12% 0.08% - Horiz. % 200.24% 49.98% 50.00% 99.96% 100.21% 100.08% 100.00%
Ratio Analysis 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.77 % 21.79 % 10.61 % 5.13 % 2.39 % 5.38 % 7.31 % 14.84% YoY % -23.04% 105.37% 106.82% 114.64% -55.58% -26.40% - Horiz. % 229.41% 298.08% 145.14% 70.18% 32.69% 73.60% 100.00%
ROE 4.54 % 4.56 % 2.09 % 1.53 % 0.55 % 1.51 % 2.34 % 11.67% YoY % -0.44% 118.18% 36.60% 178.18% -63.58% -35.47% - Horiz. % 194.02% 194.87% 89.32% 65.38% 23.50% 64.53% 100.00%
Per Share 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.40 101.58 106.58 76.61 57.49 67.94 76.17 -12.40% YoY % -66.14% -4.69% 39.12% 33.26% -15.38% -10.80% - Horiz. % 45.16% 133.36% 139.92% 100.58% 75.48% 89.20% 100.00%
EPS 5.32 20.63 9.44 3.93 1.38 3.66 5.57 -0.76% YoY % -74.21% 118.54% 140.20% 184.78% -62.30% -34.29% - Horiz. % 95.51% 370.38% 169.48% 70.56% 24.78% 65.71% 100.00%
DPS 0.00 1.50 2.50 0.00 0.00 0.00 0.00 - YoY % 0.00% -40.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 60.00% 100.00% - - - -
NAPS 1.1700 4.5200 4.5200 2.5600 2.5200 2.4200 2.3800 -11.16% YoY % -74.12% 0.00% 76.56% 1.59% 4.13% 1.68% - Horiz. % 49.16% 189.92% 189.92% 107.56% 105.88% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.19 25.20 26.45 38.01 28.59 33.75 37.80 -1.66% YoY % 35.67% -4.73% -30.41% 32.95% -15.29% -10.71% - Horiz. % 90.45% 66.67% 69.97% 100.56% 75.63% 89.29% 100.00%
EPS 5.28 5.12 2.34 1.95 0.68 1.82 2.76 11.41% YoY % 3.13% 118.80% 20.00% 186.76% -62.64% -34.06% - Horiz. % 191.30% 185.51% 84.78% 70.65% 24.64% 65.94% 100.00%
DPS 0.00 0.37 0.62 0.00 0.00 0.00 0.00 - YoY % 0.00% -40.32% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 59.68% 100.00% - - - -
NAPS 1.1627 1.1212 1.1216 1.2699 1.2531 1.2020 1.1811 -0.26% YoY % 3.70% -0.04% -11.68% 1.34% 4.25% 1.77% - Horiz. % 98.44% 94.93% 94.96% 107.52% 106.10% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.8400 0.3600 0.3700 0.6200 0.7000 0.4000 0.4500 -
P/RPS 2.44 0.35 0.35 0.81 1.22 0.59 0.59 26.68% YoY % 597.14% 0.00% -56.79% -33.61% 106.78% 0.00% - Horiz. % 413.56% 59.32% 59.32% 137.29% 206.78% 100.00% 100.00%
P/EPS 15.80 1.75 3.92 15.79 50.85 10.93 8.08 11.82% YoY % 802.86% -55.36% -75.17% -68.95% 365.23% 35.27% - Horiz. % 195.54% 21.66% 48.51% 195.42% 629.33% 135.27% 100.00%
EY 6.33 57.30 25.49 6.33 1.97 9.15 12.38 -10.57% YoY % -88.95% 124.79% 302.69% 221.32% -78.47% -26.09% - Horiz. % 51.13% 462.84% 205.90% 51.13% 15.91% 73.91% 100.00%
DY 0.00 4.17 6.76 0.00 0.00 0.00 0.00 - YoY % 0.00% -38.31% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 61.69% 100.00% - - - -
P/NAPS 0.72 0.08 0.08 0.24 0.28 0.17 0.19 24.85% YoY % 800.00% 0.00% -66.67% -14.29% 64.71% -10.53% - Horiz. % 378.95% 42.11% 42.11% 126.32% 147.37% 89.47% 100.00%
Price Multiplier on Announcement Date 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 28/02/02 -
Price 0.6200 0.3800 0.3500 0.6100 0.9400 0.3800 0.5000 -
P/RPS 1.80 0.37 0.33 0.80 1.64 0.56 0.66 18.19% YoY % 386.49% 12.12% -58.75% -51.22% 192.86% -15.15% - Horiz. % 272.73% 56.06% 50.00% 121.21% 248.48% 84.85% 100.00%
P/EPS 11.66 1.84 3.71 15.53 68.29 10.39 8.98 4.45% YoY % 533.70% -50.40% -76.11% -77.26% 557.27% 15.70% - Horiz. % 129.84% 20.49% 41.31% 172.94% 760.47% 115.70% 100.00%
EY 8.58 54.29 26.95 6.44 1.46 9.63 11.14 -4.26% YoY % -84.20% 101.45% 318.48% 341.10% -84.84% -13.55% - Horiz. % 77.02% 487.34% 241.92% 57.81% 13.11% 86.45% 100.00%
DY 0.00 3.95 7.14 0.00 0.00 0.00 0.00 - YoY % 0.00% -44.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 55.32% 100.00% - - - -
P/NAPS 0.53 0.08 0.08 0.24 0.37 0.16 0.21 16.68% YoY % 562.50% 0.00% -66.67% -35.14% 131.25% -23.81% - Horiz. % 252.38% 38.10% 38.10% 114.29% 176.19% 76.19% 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
311204-ann.xls 
