[AMVERTON] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 99.76%
YoY- 281.13%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 112,004 95,788 100,800 135,200 82,292 123,796 109,776 0.33%
PBT 14,076 13,628 10,664 7,652 -3,240 6,740 8,216 9.38%
Tax -2,828 -3,172 -5,252 -2,660 484 -928 -6,200 -12.25%
NP 11,248 10,456 5,412 4,992 -2,756 5,812 2,016 33.16%
-
NP to SH 9,560 9,324 5,412 4,992 -2,756 5,812 2,016 29.60%
-
Tax Rate 20.09% 23.28% 49.25% 34.76% - 13.77% 75.46% -
Total Cost 100,756 85,332 95,388 130,208 85,048 117,984 107,760 -1.11%
-
Net Worth 411,007 396,360 367,761 457,599 436,971 434,083 419,399 -0.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 10,884 - - - - - -
Div Payout % - 116.73% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 411,007 396,360 367,761 457,599 436,971 434,083 419,399 -0.33%
NOSH 90,530 90,700 90,805 180,869 181,315 181,624 179,999 -10.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.04% 10.92% 5.37% 3.69% -3.35% 4.69% 1.84% -
ROE 2.33% 2.35% 1.47% 1.09% -0.63% 1.34% 0.48% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 123.72 105.61 111.01 74.75 45.39 68.16 60.99 12.50%
EPS 10.56 10.28 5.96 2.76 -1.52 3.20 1.12 45.32%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.37 4.05 2.53 2.41 2.39 2.33 11.75%
Adjusted Per Share Value based on latest NOSH - 180,869
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.68 26.24 27.61 37.03 22.54 33.91 30.07 0.33%
EPS 2.62 2.55 1.48 1.37 -0.75 1.59 0.55 29.69%
DPS 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1259 1.0857 1.0074 1.2535 1.197 1.1891 1.1488 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.42 0.34 0.41 0.83 0.35 0.56 0.39 -
P/RPS 0.34 0.32 0.37 1.11 0.77 0.82 0.64 -10.00%
P/EPS 3.98 3.31 6.88 30.07 -23.03 17.50 34.82 -30.32%
EY 25.14 30.24 14.54 3.33 -4.34 5.71 2.87 43.55%
DY 0.00 35.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.10 0.33 0.15 0.23 0.17 -10.05%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 31/05/05 28/05/04 29/05/03 24/05/02 30/05/01 -
Price 0.63 0.34 0.35 0.69 0.38 0.62 0.41 -
P/RPS 0.51 0.32 0.32 0.92 0.84 0.91 0.67 -4.44%
P/EPS 5.97 3.31 5.87 25.00 -25.00 19.38 36.61 -26.07%
EY 16.76 30.24 17.03 4.00 -4.00 5.16 2.73 35.29%
DY 0.00 35.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.08 0.09 0.27 0.16 0.26 0.18 -4.10%

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