[AMVERTON] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -141.54%
YoY- -147.42%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,366 93,334 86,796 82,292 123,197 125,545 118,608 -8.15%
PBT 3,890 2,000 -1,868 -3,240 14,632 12,002 10,096 -46.95%
Tax -1,391 -961 816 484 -7,998 -6,685 -4,126 -51.46%
NP 2,499 1,038 -1,052 -2,756 6,634 5,317 5,970 -43.95%
-
NP to SH 2,499 1,038 -1,052 -2,756 6,634 5,317 5,970 -43.95%
-
Tax Rate 35.76% 48.05% - - 54.66% 55.70% 40.87% -
Total Cost 101,867 92,296 87,848 85,048 116,563 120,228 112,638 -6.46%
-
Net Worth 457,476 449,283 437,124 436,971 438,796 435,054 434,181 3.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 457,476 449,283 437,124 436,971 438,796 435,054 434,181 3.53%
NOSH 181,538 181,162 181,379 181,315 181,320 181,272 180,909 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.39% 1.11% -1.21% -3.35% 5.38% 4.24% 5.03% -
ROE 0.55% 0.23% -0.24% -0.63% 1.51% 1.22% 1.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 57.49 51.52 47.85 45.39 67.94 69.26 65.56 -8.36%
EPS 1.38 0.57 -0.58 -1.52 3.66 2.93 3.30 -43.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.48 2.41 2.41 2.42 2.40 2.40 3.29%
Adjusted Per Share Value based on latest NOSH - 181,315
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.59 25.57 23.78 22.54 33.75 34.39 32.49 -8.15%
EPS 0.68 0.28 -0.29 -0.75 1.82 1.46 1.64 -44.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2531 1.2307 1.1974 1.197 1.202 1.1917 1.1893 3.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.65 0.38 0.35 0.40 0.43 0.55 -
P/RPS 1.22 1.26 0.79 0.77 0.59 0.62 0.84 28.16%
P/EPS 50.85 113.37 -65.52 -23.03 10.93 14.66 16.67 109.90%
EY 1.97 0.88 -1.53 -4.34 9.15 6.82 6.00 -52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.16 0.15 0.17 0.18 0.23 13.97%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 27/08/03 29/05/03 26/02/03 25/11/02 29/08/02 -
Price 0.94 0.85 0.54 0.38 0.38 0.42 0.47 -
P/RPS 1.64 1.65 1.13 0.84 0.56 0.61 0.72 72.85%
P/EPS 68.29 148.26 -93.10 -25.00 10.39 14.32 14.24 183.56%
EY 1.46 0.67 -1.07 -4.00 9.63 6.98 7.02 -64.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.22 0.16 0.16 0.17 0.20 50.53%

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