[AMVERTON] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 186.99%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,947 96,554 70,226 43,293 25,200 138,746 108,700 -63.55%
PBT 3,407 12,365 9,064 6,306 2,666 11,959 7,543 -41.15%
Tax -793 -2,116 -1,668 -1,582 -1,313 -4,847 -3,221 -60.75%
NP 2,614 10,249 7,396 4,724 1,353 7,112 4,322 -28.50%
-
NP to SH 2,331 8,544 6,107 3,883 1,353 7,112 4,322 -33.76%
-
Tax Rate 23.28% 17.11% 18.40% 25.09% 49.25% 40.53% 42.70% -
Total Cost 21,333 86,305 62,830 38,569 23,847 131,634 104,378 -65.33%
-
Net Worth 396,360 409,472 372,400 369,292 367,761 463,608 459,325 -9.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,721 2,264 - - - - - -
Div Payout % 116.73% 26.51% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 396,360 409,472 372,400 369,292 367,761 463,608 459,325 -9.36%
NOSH 90,700 90,591 90,608 90,512 90,805 181,097 180,836 -36.89%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.92% 10.61% 10.53% 10.91% 5.37% 5.13% 3.98% -
ROE 0.59% 2.09% 1.64% 1.05% 0.37% 1.53% 0.94% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.40 106.58 77.51 47.83 27.75 76.61 60.11 -42.24%
EPS 2.57 9.44 6.74 4.29 1.49 3.93 2.39 4.96%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 4.52 4.11 4.08 4.05 2.56 2.54 43.62%
Adjusted Per Share Value based on latest NOSH - 90,464
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.56 26.45 19.24 11.86 6.90 38.01 29.78 -63.55%
EPS 0.64 2.34 1.67 1.06 0.37 1.95 1.18 -33.51%
DPS 0.75 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0857 1.1216 1.0201 1.0116 1.0074 1.2699 1.2582 -9.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.34 0.37 0.39 0.35 0.41 0.62 0.73 -
P/RPS 1.29 0.35 0.50 0.73 1.48 0.81 1.21 4.36%
P/EPS 13.23 3.92 5.79 8.16 27.52 15.79 30.54 -42.77%
EY 7.56 25.49 17.28 12.26 3.63 6.33 3.27 74.93%
DY 8.82 6.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.09 0.09 0.10 0.24 0.29 -57.65%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 26/11/04 -
Price 0.34 0.35 0.40 0.37 0.35 0.61 0.69 -
P/RPS 1.29 0.33 0.52 0.77 1.26 0.80 1.15 7.96%
P/EPS 13.23 3.71 5.93 8.62 23.49 15.53 28.87 -40.58%
EY 7.56 26.95 16.85 11.59 4.26 6.44 3.46 68.46%
DY 8.82 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.10 0.09 0.09 0.24 0.27 -55.58%

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