[AMVERTON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 104.65%
YoY- 585.55%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 25,200 138,746 108,700 74,435 33,800 104,366 70,001 -49.36%
PBT 2,666 11,959 7,543 3,765 1,913 3,890 1,500 46.67%
Tax -1,313 -4,847 -3,221 -1,211 -665 -1,391 -721 49.07%
NP 1,353 7,112 4,322 2,554 1,248 2,499 779 44.44%
-
NP to SH 1,353 7,112 4,322 2,554 1,248 2,499 779 44.44%
-
Tax Rate 49.25% 40.53% 42.70% 32.16% 34.76% 35.76% 48.07% -
Total Cost 23,847 131,634 104,378 71,881 32,552 101,867 69,222 -50.82%
-
Net Worth 367,761 463,608 459,325 458,270 457,599 457,476 449,283 -12.48%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 367,761 463,608 459,325 458,270 457,599 457,476 449,283 -12.48%
NOSH 90,805 181,097 180,836 181,134 180,869 181,538 181,162 -36.87%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.37% 5.13% 3.98% 3.43% 3.69% 2.39% 1.11% -
ROE 0.37% 1.53% 0.94% 0.56% 0.27% 0.55% 0.17% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.75 76.61 60.11 41.09 18.69 57.49 38.64 -19.78%
EPS 1.49 3.93 2.39 1.41 0.69 1.38 0.43 128.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 2.56 2.54 2.53 2.53 2.52 2.48 38.63%
Adjusted Per Share Value based on latest NOSH - 181,388
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.90 38.01 29.78 20.39 9.26 28.59 19.17 -49.36%
EPS 0.37 1.95 1.18 0.70 0.34 0.68 0.21 45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 1.2699 1.2582 1.2553 1.2535 1.2531 1.2307 -12.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.62 0.73 0.66 0.83 0.70 0.65 -
P/RPS 1.48 0.81 1.21 1.61 4.44 1.22 1.68 -8.09%
P/EPS 27.52 15.79 30.54 46.81 120.29 50.85 151.16 -67.84%
EY 3.63 6.33 3.27 2.14 0.83 1.97 0.66 211.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.29 0.26 0.33 0.28 0.26 -47.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.35 0.61 0.69 0.62 0.69 0.94 0.85 -
P/RPS 1.26 0.80 1.15 1.51 3.69 1.64 2.20 -31.01%
P/EPS 23.49 15.53 28.87 43.97 100.00 68.29 197.67 -75.79%
EY 4.26 6.44 3.46 2.27 1.00 1.46 0.51 311.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.24 0.27 0.25 0.27 0.37 0.34 -58.74%

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