[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 15.15%
YoY- -24.64%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 115,354 117,804 125,369 134,046 142,514 135,160 143,160 -13.44%
PBT 28,734 20,212 15,590 15,854 13,974 14,840 18,413 34.64%
Tax -2,934 -4,844 -4,079 -3,986 -3,602 -4,892 -3,513 -11.34%
NP 25,800 15,368 11,511 11,868 10,372 9,948 14,900 44.34%
-
NP to SH 23,728 13,144 10,398 10,821 9,398 8,940 14,047 41.97%
-
Tax Rate 10.21% 23.97% 26.16% 25.14% 25.78% 32.96% 19.08% -
Total Cost 89,554 102,436 113,858 122,178 132,142 125,212 128,260 -21.34%
-
Net Worth 489,161 467,342 464,079 464,293 458,972 450,604 453,756 5.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 489,161 467,342 464,079 464,293 458,972 450,604 453,756 5.15%
NOSH 365,046 365,111 365,416 365,585 364,263 360,483 363,005 0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.37% 13.05% 9.18% 8.85% 7.28% 7.36% 10.41% -
ROE 4.85% 2.81% 2.24% 2.33% 2.05% 1.98% 3.10% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.60 32.27 34.31 36.67 39.12 37.49 39.44 -13.77%
EPS 6.50 3.60 2.85 2.96 2.58 2.48 3.87 41.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.28 1.27 1.27 1.26 1.25 1.25 4.75%
Adjusted Per Share Value based on latest NOSH - 363,510
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.60 32.27 34.34 36.72 39.04 37.02 39.22 -13.44%
EPS 6.50 3.60 2.85 2.96 2.57 2.45 3.85 41.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3399 1.2802 1.2712 1.2718 1.2572 1.2343 1.243 5.14%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.47 0.49 0.51 0.47 0.60 0.70 0.60 -
P/RPS 1.49 1.52 1.49 1.28 1.53 1.87 1.52 -1.32%
P/EPS 7.23 13.61 17.92 15.88 23.26 28.23 15.51 -39.96%
EY 13.83 7.35 5.58 6.30 4.30 3.54 6.45 66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.40 0.37 0.48 0.56 0.48 -19.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 -
Price 0.49 0.48 0.49 0.56 0.49 0.59 0.65 -
P/RPS 1.55 1.49 1.43 1.53 1.25 1.57 1.65 -4.09%
P/EPS 7.54 13.33 17.22 18.92 18.99 23.79 16.80 -41.46%
EY 13.27 7.50 5.81 5.29 5.27 4.20 5.95 70.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.44 0.39 0.47 0.52 -20.34%

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