[AMVERTON] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[AMVERTON] AMVERTON BERHAD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 421.14%

YoY- -81.31%

Quarter Report

AMVERTON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	57,677	71,257	63,276	58,817	49,412	47,159	43,293	4.89%
YoY %	-19.06%	12.61%	7.58%	19.03%	4.78%	8.93%	-	-
Horiz. %	133.22%	164.59%	146.16%	135.86%	114.13%	108.93%	100.00%	-
PBT	14,367	6,987	4,388	2,557	9,444	7,684	6,306	14.70%
YoY %	105.62%	59.23%	71.61%	-72.92%	22.90%	21.85%	-	-
Horiz. %	227.83%	110.80%	69.58%	40.55%	149.76%	121.85%	100.00%	-
Tax	-1,467	-1,801	-776	-383	-1,823	-1,906	-1,582	-1.24%
YoY %	18.55%	-132.09%	-102.61%	78.99%	4.35%	-20.48%	-	-
Horiz. %	92.73%	113.84%	49.05%	24.21%	115.23%	120.48%	100.00%	-
NP	12,900	5,186	3,612	2,174	7,621	5,778	4,724	18.21%
YoY %	148.75%	43.58%	66.15%	-71.47%	31.90%	22.31%	-	-
Horiz. %	273.07%	109.78%	76.46%	46.02%	161.33%	122.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,864	4,699	3,240	1,282	6,858	5,216	3,883	20.45%
YoY %	152.48%	45.03%	152.73%	-81.31%	31.48%	34.33%	-	-
Horiz. %	305.54%	121.01%	83.44%	33.02%	176.62%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.21%	25.78%	17.68%	14.98%	19.30%	24.80%	25.09%	-
YoY %	-60.40%	45.81%	18.02%	-22.38%	-22.18%	-1.16%	-	-
Horiz. %	40.69%	102.75%	70.47%	59.71%	76.92%	98.84%	100.00%	-
Total Cost	44,777	66,071	59,664	56,643	41,791	41,381	38,569	2.51%
YoY %	-32.23%	10.74%	5.33%	35.54%	0.99%	7.29%	-	-
Horiz. %	116.10%	171.31%	154.69%	146.86%	108.35%	107.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	489,161	458,972	444,134	428,554	415,828	415,649	369,292	4.79%
YoY %	6.58%	3.34%	3.64%	3.06%	0.04%	12.55%	-	-
Horiz. %	132.46%	124.28%	120.27%	116.05%	112.60%	112.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	489,161	458,972	444,134	428,554	415,828	415,649	369,292	4.79%
YoY %	6.58%	3.34%	3.64%	3.06%	0.04%	12.55%	-	-
Horiz. %	132.46%	124.28%	120.27%	116.05%	112.60%	112.55%	100.00%	-
NOSH	365,046	364,263	364,044	366,285	90,594	90,555	90,512	26.15%
YoY %	0.21%	0.06%	-0.61%	304.31%	0.04%	0.05%	-	-
Horiz. %	403.31%	402.45%	402.21%	404.68%	100.09%	100.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	22.37%	7.28%	5.71%	3.70%	15.42%	12.25%	10.91%	-
YoY %	207.28%	27.50%	54.32%	-76.01%	25.88%	12.28%	-	-
Horiz. %	205.04%	66.73%	52.34%	33.91%	141.34%	112.28%	100.00%	-
ROE	2.43%	1.02%	0.73%	0.30%	1.65%	1.25%	1.05%	-
YoY %	138.24%	39.73%	143.33%	-81.82%	32.00%	19.05%	-	-
Horiz. %	231.43%	97.14%	69.52%	28.57%	157.14%	119.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	15.80	19.56	17.38	16.06	54.54	52.08	47.83	-16.84%
YoY %	-19.22%	12.54%	8.22%	-70.55%	4.72%	8.89%	-	-
Horiz. %	33.03%	40.89%	36.34%	33.58%	114.03%	108.89%	100.00%	-
EPS	3.25	1.29	0.89	0.35	7.57	5.76	4.29	-4.51%
YoY %	151.94%	44.94%	154.29%	-95.38%	31.42%	34.27%	-	-
Horiz. %	75.76%	30.07%	20.75%	8.16%	176.46%	134.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.34	1.26	1.22	1.17	4.59	4.59	4.08	-16.92%
YoY %	6.35%	3.28%	4.27%	-74.51%	0.00%	12.50%	-	-
Horiz. %	32.84%	30.88%	29.90%	28.68%	112.50%	112.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 357,241
RPS	15.80	19.52	17.33	16.11	13.54	12.92	11.86	4.89%
YoY %	-19.06%	12.64%	7.57%	18.98%	4.80%	8.94%	-	-
Horiz. %	133.22%	164.59%	146.12%	135.83%	114.17%	108.94%	100.00%	-
EPS	3.25	1.29	0.89	0.35	1.88	1.43	1.06	20.52%
YoY %	151.94%	44.94%	154.29%	-81.38%	31.47%	34.91%	-	-
Horiz. %	306.60%	121.70%	83.96%	33.02%	177.36%	134.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3399	1.2572	1.2166	1.1739	1.1391	1.1386	1.0116	4.79%
YoY %	6.58%	3.34%	3.64%	3.06%	0.04%	12.55%	-	-
Horiz. %	132.45%	124.28%	120.26%	116.04%	112.60%	112.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.47	0.60	0.59	0.51	0.67	0.34	0.35	-
P/RPS	2.97	3.07	3.39	3.18	1.23	0.65	0.73	26.33%
YoY %	-3.26%	-9.44%	6.60%	158.54%	89.23%	-10.96%	-	-
Horiz. %	406.85%	420.55%	464.38%	435.62%	168.49%	89.04%	100.00%	-
P/EPS	14.46	46.51	66.29	145.71	8.85	5.90	8.16	10.00%
YoY %	-68.91%	-29.84%	-54.51%	1,546.44%	50.00%	-27.70%	-	-
Horiz. %	177.21%	569.98%	812.38%	1,785.66%	108.46%	72.30%	100.00%	-
EY	6.91	2.15	1.51	0.69	11.30	16.94	12.26	-9.10%
YoY %	221.40%	42.38%	118.84%	-93.89%	-33.29%	38.17%	-	-
Horiz. %	56.36%	17.54%	12.32%	5.63%	92.17%	138.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.48	0.48	0.44	0.15	0.07	0.09	25.38%
YoY %	-27.08%	0.00%	9.09%	193.33%	114.29%	-22.22%	-	-
Horiz. %	388.89%	533.33%	533.33%	488.89%	166.67%	77.78%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	26/08/10	27/08/09	26/08/08	29/08/07	29/08/06	29/08/05	-
Price	0.49	0.49	0.62	0.44	0.73	0.36	0.37	-
P/RPS	3.10	2.50	3.57	2.74	1.34	0.69	0.77	26.11%
YoY %	24.00%	-29.97%	30.29%	104.48%	94.20%	-10.39%	-	-
Horiz. %	402.60%	324.68%	463.64%	355.84%	174.03%	89.61%	100.00%	-
P/EPS	15.08	37.98	69.66	125.71	9.64	6.25	8.62	9.76%
YoY %	-60.29%	-45.48%	-44.59%	1,204.05%	54.24%	-27.49%	-	-
Horiz. %	174.94%	440.60%	808.12%	1,458.35%	111.83%	72.51%	100.00%	-
EY	6.63	2.63	1.44	0.80	10.37	16.00	11.59	-8.88%
YoY %	152.09%	82.64%	80.00%	-92.29%	-35.19%	38.05%	-	-
Horiz. %	57.20%	22.69%	12.42%	6.90%	89.47%	138.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.39	0.51	0.38	0.16	0.08	0.09	26.55%
YoY %	-5.13%	-23.53%	34.21%	137.50%	100.00%	-11.11%	-	-
Horiz. %	411.11%	433.33%	566.67%	422.22%	177.78%	88.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos