[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.51%
YoY- 36.18%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 117,634 77,164 124,808 102,073 98,824 112,004 91,980 17.83%
PBT 5,114 3,892 27,664 23,581 18,888 14,076 24,398 -64.74%
Tax -766 -1,048 -6,737 -5,956 -3,646 -2,828 -4,357 -68.65%
NP 4,348 2,844 20,927 17,625 15,242 11,248 20,041 -63.92%
-
NP to SH 2,564 984 19,288 15,980 13,716 9,560 18,680 -73.42%
-
Tax Rate 14.98% 26.93% 24.35% 25.26% 19.30% 20.09% 17.86% -
Total Cost 113,286 74,320 103,881 84,448 83,582 100,756 71,939 35.39%
-
Net Worth 428,554 411,171 424,445 416,397 415,828 411,007 409,291 3.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,358 -
Div Payout % - - - - - - 7.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 428,554 411,171 424,445 416,397 415,828 411,007 409,291 3.11%
NOSH 366,285 351,428 362,773 361,056 90,594 90,530 90,551 154.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.70% 3.69% 16.77% 17.27% 15.42% 10.04% 21.79% -
ROE 0.60% 0.24% 4.54% 3.84% 3.30% 2.33% 4.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.12 21.96 34.40 28.19 109.08 123.72 101.58 -53.61%
EPS 0.70 0.28 5.32 4.41 15.14 10.56 20.63 -89.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.17 1.17 1.17 1.15 4.59 4.54 4.52 -59.41%
Adjusted Per Share Value based on latest NOSH - 361,056
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.22 21.14 34.19 27.96 27.07 30.68 25.20 17.81%
EPS 0.70 0.27 5.28 4.38 3.76 2.62 5.12 -73.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 1.1739 1.1263 1.1627 1.1406 1.1391 1.1259 1.1212 3.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.61 0.84 0.92 0.67 0.42 0.36 -
P/RPS 1.59 2.78 2.44 3.26 0.61 0.34 0.35 174.54%
P/EPS 72.86 217.86 15.80 20.85 4.43 3.98 1.75 1103.98%
EY 1.37 0.46 6.33 4.80 22.60 25.14 57.30 -91.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.44 0.52 0.72 0.80 0.15 0.09 0.08 211.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.44 0.73 0.62 0.96 0.73 0.63 0.38 -
P/RPS 1.37 3.32 1.80 3.41 0.67 0.51 0.37 139.52%
P/EPS 62.86 260.71 11.66 21.75 4.82 5.97 1.84 955.12%
EY 1.59 0.38 8.58 4.60 20.74 16.76 54.29 -90.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
P/NAPS 0.38 0.62 0.53 0.83 0.16 0.14 0.08 182.84%

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