[AMVERTON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -36.36%
YoY- 323.3%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,369 134,046 142,514 135,160 143,160 143,514 126,552 -0.62%
PBT 15,590 15,854 13,974 14,840 18,413 18,506 8,776 46.52%
Tax -4,079 -3,986 -3,602 -4,892 -3,513 -3,264 -1,552 90.11%
NP 11,511 11,868 10,372 9,948 14,900 15,242 7,224 36.30%
-
NP to SH 10,398 10,821 9,398 8,940 14,047 14,360 6,480 36.94%
-
Tax Rate 26.16% 25.14% 25.78% 32.96% 19.08% 17.64% 17.68% -
Total Cost 113,858 122,178 132,142 125,212 128,260 128,272 119,328 -3.07%
-
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 464,079 464,293 458,972 450,604 453,756 449,656 444,134 2.96%
NOSH 365,416 365,585 364,263 360,483 363,005 362,626 364,044 0.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.18% 8.85% 7.28% 7.36% 10.41% 10.62% 5.71% -
ROE 2.24% 2.33% 2.05% 1.98% 3.10% 3.19% 1.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.31 36.67 39.12 37.49 39.44 39.58 34.76 -0.86%
EPS 2.85 2.96 2.58 2.48 3.87 3.96 1.78 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.26 1.25 1.25 1.24 1.22 2.70%
Adjusted Per Share Value based on latest NOSH - 360,483
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.34 36.72 39.04 37.02 39.22 39.31 34.67 -0.63%
EPS 2.85 2.96 2.57 2.45 3.85 3.93 1.78 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2712 1.2718 1.2572 1.2343 1.243 1.2317 1.2166 2.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.51 0.47 0.60 0.70 0.60 0.75 0.59 -
P/RPS 1.49 1.28 1.53 1.87 1.52 1.90 1.70 -8.39%
P/EPS 17.92 15.88 23.26 28.23 15.51 18.94 33.15 -33.56%
EY 5.58 6.30 4.30 3.54 6.45 5.28 3.02 50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.48 0.56 0.48 0.60 0.48 -11.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 -
Price 0.49 0.56 0.49 0.59 0.65 0.60 0.62 -
P/RPS 1.43 1.53 1.25 1.57 1.65 1.52 1.78 -13.54%
P/EPS 17.22 18.92 18.99 23.79 16.80 15.15 34.83 -37.39%
EY 5.81 5.29 5.27 4.20 5.95 6.60 2.87 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.39 0.47 0.52 0.48 0.51 -16.33%

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