[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 198.73%
YoY- -80.47%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 148,870 135,200 104,366 93,334 86,796 82,292 123,197 13.46%
PBT 7,530 7,652 3,890 2,000 -1,868 -3,240 14,632 -35.80%
Tax -2,422 -2,660 -1,391 -961 816 484 -7,998 -54.93%
NP 5,108 4,992 2,499 1,038 -1,052 -2,756 6,634 -16.00%
-
NP to SH 5,108 4,992 2,499 1,038 -1,052 -2,756 6,634 -16.00%
-
Tax Rate 32.16% 34.76% 35.76% 48.05% - - 54.66% -
Total Cost 143,762 130,208 101,867 92,296 87,848 85,048 116,563 15.02%
-
Net Worth 458,270 457,599 457,476 449,283 437,124 436,971 438,796 2.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 458,270 457,599 457,476 449,283 437,124 436,971 438,796 2.93%
NOSH 181,134 180,869 181,538 181,162 181,379 181,315 181,320 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.43% 3.69% 2.39% 1.11% -1.21% -3.35% 5.38% -
ROE 1.11% 1.09% 0.55% 0.23% -0.24% -0.63% 1.51% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 82.19 74.75 57.49 51.52 47.85 45.39 67.94 13.54%
EPS 2.82 2.76 1.38 0.57 -0.58 -1.52 3.66 -15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.53 2.52 2.48 2.41 2.41 2.42 3.01%
Adjusted Per Share Value based on latest NOSH - 181,249
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.78 37.03 28.59 25.57 23.78 22.54 33.75 13.45%
EPS 1.40 1.37 0.68 0.28 -0.29 -0.75 1.82 -16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2553 1.2535 1.2531 1.2307 1.1974 1.197 1.202 2.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 0.83 0.70 0.65 0.38 0.35 0.40 -
P/RPS 0.80 1.11 1.22 1.26 0.79 0.77 0.59 22.52%
P/EPS 23.40 30.07 50.85 113.37 -65.52 -23.03 10.93 66.18%
EY 4.27 3.33 1.97 0.88 -1.53 -4.34 9.15 -39.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.28 0.26 0.16 0.15 0.17 32.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 27/08/03 29/05/03 26/02/03 -
Price 0.62 0.69 0.94 0.85 0.54 0.38 0.38 -
P/RPS 0.75 0.92 1.64 1.65 1.13 0.84 0.56 21.52%
P/EPS 21.99 25.00 68.29 148.26 -93.10 -25.00 10.39 64.91%
EY 4.55 4.00 1.46 0.67 -1.07 -4.00 9.63 -39.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.37 0.34 0.22 0.16 0.16 34.68%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment