[AMVERTON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -86.2%
YoY- 33.46%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 153,712 113,955 67,399 30,336 141,791 96,394 59,854 87.21%
PBT 52,360 32,837 15,588 6,318 45,475 27,876 12,554 158.43%
Tax -13,037 -7,419 -3,353 -1,448 -12,375 -7,505 -2,960 167.96%
NP 39,323 25,418 12,235 4,870 33,100 20,371 9,594 155.45%
-
NP to SH 34,948 22,933 11,386 4,427 32,079 19,332 8,912 148.05%
-
Tax Rate 24.90% 22.59% 21.51% 22.92% 27.21% 26.92% 23.58% -
Total Cost 114,389 88,537 55,164 25,466 108,691 76,023 50,260 72.76%
-
Net Worth 580,640 565,849 562,001 554,897 547,423 536,644 525,954 6.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,474 - - -
Div Payout % - - - - 17.06% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 580,640 565,849 562,001 554,897 547,423 536,644 525,954 6.79%
NOSH 365,182 365,064 364,935 365,064 364,948 365,064 365,245 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.58% 22.31% 18.15% 16.05% 23.34% 21.13% 16.03% -
ROE 6.02% 4.05% 2.03% 0.80% 5.86% 3.60% 1.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.09 31.22 18.47 8.31 38.85 26.40 16.39 87.20%
EPS 9.57 6.28 3.12 1.21 8.79 5.30 2.44 148.08%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.59 1.55 1.54 1.52 1.50 1.47 1.44 6.80%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.11 31.22 18.46 8.31 38.84 26.40 16.40 87.18%
EPS 9.57 6.28 3.12 1.21 8.79 5.30 2.44 148.08%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.5905 1.55 1.5395 1.52 1.4995 1.47 1.4407 6.79%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.80 1.29 1.38 1.22 0.975 0.95 1.02 -
P/RPS 1.90 4.13 7.47 14.68 2.51 3.60 6.22 -54.54%
P/EPS 8.36 20.54 44.23 100.60 11.09 17.94 41.80 -65.70%
EY 11.96 4.87 2.26 0.99 9.02 5.57 2.39 191.70%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.50 0.83 0.90 0.80 0.65 0.65 0.71 -20.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.92 1.03 1.33 1.31 1.07 0.93 0.905 -
P/RPS 2.19 3.30 7.20 15.76 2.75 3.52 5.52 -45.91%
P/EPS 9.61 16.40 42.63 108.03 12.17 17.56 37.09 -59.25%
EY 10.40 6.10 2.35 0.93 8.21 5.69 2.70 145.12%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 0.58 0.66 0.86 0.86 0.71 0.63 0.63 -5.34%

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