[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.91%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,983 47,159 23,947 96,554 70,226 43,293 25,200 93.67%
PBT 11,954 7,684 3,407 12,365 9,064 6,306 2,666 171.66%
Tax -2,291 -1,906 -793 -2,116 -1,668 -1,582 -1,313 44.88%
NP 9,663 5,778 2,614 10,249 7,396 4,724 1,353 270.41%
-
NP to SH 8,801 5,216 2,331 8,544 6,107 3,883 1,353 248.06%
-
Tax Rate 19.17% 24.80% 23.28% 17.11% 18.40% 25.09% 49.25% -
Total Cost 58,320 41,381 21,333 86,305 62,830 38,569 23,847 81.42%
-
Net Worth 417,413 415,649 396,360 409,472 372,400 369,292 367,761 8.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 2,721 2,264 - - - -
Div Payout % - - 116.73% 26.51% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 417,413 415,649 396,360 409,472 372,400 369,292 367,761 8.80%
NOSH 90,545 90,555 90,700 90,591 90,608 90,512 90,805 -0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.21% 12.25% 10.92% 10.61% 10.53% 10.91% 5.37% -
ROE 2.11% 1.25% 0.59% 2.09% 1.64% 1.05% 0.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.08 52.08 26.40 106.58 77.51 47.83 27.75 94.04%
EPS 9.72 5.76 2.57 9.44 6.74 4.29 1.49 248.73%
DPS 0.00 0.00 3.00 2.50 0.00 0.00 0.00 -
NAPS 4.61 4.59 4.37 4.52 4.11 4.08 4.05 9.00%
Adjusted Per Share Value based on latest NOSH - 90,553
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.62 12.92 6.56 26.45 19.24 11.86 6.90 93.71%
EPS 2.41 1.43 0.64 2.34 1.67 1.06 0.37 248.37%
DPS 0.00 0.00 0.75 0.62 0.00 0.00 0.00 -
NAPS 1.1434 1.1386 1.0857 1.1216 1.0201 1.0116 1.0074 8.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.35 0.34 0.34 0.37 0.39 0.35 0.41 -
P/RPS 0.47 0.65 1.29 0.35 0.50 0.73 1.48 -53.42%
P/EPS 3.60 5.90 13.23 3.92 5.79 8.16 27.52 -74.19%
EY 27.77 16.94 7.56 25.49 17.28 12.26 3.63 287.77%
DY 0.00 0.00 8.82 6.76 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.08 0.08 0.09 0.09 0.10 -13.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 -
Price 0.34 0.36 0.34 0.35 0.40 0.37 0.35 -
P/RPS 0.45 0.69 1.29 0.33 0.52 0.77 1.26 -49.63%
P/EPS 3.50 6.25 13.23 3.71 5.93 8.62 23.49 -71.86%
EY 28.59 16.00 7.56 26.95 16.85 11.59 4.26 255.38%
DY 0.00 0.00 8.82 7.14 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.08 0.08 0.10 0.09 0.09 -15.41%

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