[AMVERTON] YoY Annualized 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- 2.32%
YoY- 585.55%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 98,824 94,318 86,586 148,870 86,796 118,608 126,944 -4.08%
PBT 18,888 15,368 12,612 7,530 -1,868 10,096 15,462 3.39%
Tax -3,646 -3,812 -3,164 -2,422 816 -4,126 -9,914 -15.34%
NP 15,242 11,556 9,448 5,108 -1,052 5,970 5,548 18.33%
-
NP to SH 13,716 10,432 7,766 5,108 -1,052 5,970 5,548 16.27%
-
Tax Rate 19.30% 24.80% 25.09% 32.16% - 40.87% 64.12% -
Total Cost 83,582 82,762 77,138 143,762 87,848 112,638 121,396 -6.02%
-
Net Worth 415,828 415,649 369,292 458,270 437,124 434,181 424,258 -0.33%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 415,828 415,649 369,292 458,270 437,124 434,181 424,258 -0.33%
NOSH 90,594 90,555 90,512 181,134 181,379 180,909 181,307 -10.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.42% 12.25% 10.91% 3.43% -1.21% 5.03% 4.37% -
ROE 3.30% 2.51% 2.10% 1.11% -0.24% 1.37% 1.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 109.08 104.15 95.66 82.19 47.85 65.56 70.02 7.66%
EPS 15.14 11.52 8.58 2.82 -0.58 3.30 3.06 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.59 4.08 2.53 2.41 2.40 2.34 11.87%
Adjusted Per Share Value based on latest NOSH - 181,388
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.07 25.84 23.72 40.78 23.78 32.49 34.77 -4.08%
EPS 3.76 2.86 2.13 1.40 -0.29 1.64 1.52 16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1391 1.1386 1.0116 1.2553 1.1974 1.1893 1.1621 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.67 0.34 0.35 0.66 0.38 0.55 0.42 -
P/RPS 0.61 0.33 0.37 0.80 0.79 0.84 0.60 0.27%
P/EPS 4.43 2.95 4.08 23.40 -65.52 16.67 13.73 -17.17%
EY 22.60 33.88 24.51 4.27 -1.53 6.00 7.29 20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.07 0.09 0.26 0.16 0.23 0.18 -2.99%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 29/08/01 -
Price 0.73 0.36 0.37 0.62 0.54 0.47 0.46 -
P/RPS 0.67 0.35 0.39 0.75 1.13 0.72 0.66 0.25%
P/EPS 4.82 3.13 4.31 21.99 -93.10 14.24 15.03 -17.25%
EY 20.74 32.00 23.19 4.55 -1.07 7.02 6.65 20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.08 0.09 0.25 0.22 0.20 0.20 -3.64%

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