[AMVERTON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.83%
YoY- -117.62%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 94,318 86,586 148,870 86,796 118,608 126,944 56,262 8.98%
PBT 15,368 12,612 7,530 -1,868 10,096 15,462 18,076 -2.66%
Tax -3,812 -3,164 -2,422 816 -4,126 -9,914 -4,928 -4.18%
NP 11,556 9,448 5,108 -1,052 5,970 5,548 13,148 -2.12%
-
NP to SH 10,432 7,766 5,108 -1,052 5,970 5,548 13,148 -3.78%
-
Tax Rate 24.80% 25.09% 32.16% - 40.87% 64.12% 27.26% -
Total Cost 82,762 77,138 143,762 87,848 112,638 121,396 43,114 11.47%
-
Net Worth 415,649 369,292 458,270 437,124 434,181 424,258 397,211 0.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 415,649 369,292 458,270 437,124 434,181 424,258 397,211 0.75%
NOSH 90,555 90,512 181,134 181,379 180,909 181,307 153,957 -8.46%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.25% 10.91% 3.43% -1.21% 5.03% 4.37% 23.37% -
ROE 2.51% 2.10% 1.11% -0.24% 1.37% 1.31% 3.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.15 95.66 82.19 47.85 65.56 70.02 36.54 19.06%
EPS 11.52 8.58 2.82 -0.58 3.30 3.06 8.54 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.08 2.53 2.41 2.40 2.34 2.58 10.07%
Adjusted Per Share Value based on latest NOSH - 182,222
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.84 23.72 40.78 23.78 32.49 34.77 15.41 8.99%
EPS 2.86 2.13 1.40 -0.29 1.64 1.52 3.60 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.0116 1.2553 1.1974 1.1893 1.1621 1.0881 0.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.35 0.66 0.38 0.55 0.42 0.95 -
P/RPS 0.33 0.37 0.80 0.79 0.84 0.60 2.60 -29.09%
P/EPS 2.95 4.08 23.40 -65.52 16.67 13.73 11.12 -19.83%
EY 33.88 24.51 4.27 -1.53 6.00 7.29 8.99 24.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.26 0.16 0.23 0.18 0.37 -24.22%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 29/08/01 30/08/00 -
Price 0.36 0.37 0.62 0.54 0.47 0.46 0.83 -
P/RPS 0.35 0.39 0.75 1.13 0.72 0.66 2.27 -26.76%
P/EPS 3.13 4.31 21.99 -93.10 14.24 15.03 9.72 -17.20%
EY 32.00 23.19 4.55 -1.07 7.02 6.65 10.29 20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.25 0.22 0.20 0.20 0.32 -20.62%

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