[AMVERTON] YoY 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- 4.65%

YoY- 696.34%

Quarter Report

AMVERTON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	21,411	23,211	18,092	40,634	22,824	28,355	36,028	-8.30%
YoY %	-7.75%	28.29%	-55.48%	78.03%	-19.51%	-21.30%	-	-
Horiz. %	59.43%	64.42%	50.22%	112.78%	63.35%	78.70%	100.00%	-
PBT	5,927	4,277	3,642	1,640	-124	3,363	5,677	0.72%
YoY %	38.58%	17.44%	122.07%	1,422.58%	-103.69%	-40.76%	-	-
Horiz. %	104.40%	75.34%	64.15%	28.89%	-2.18%	59.24%	100.00%	-
Tax	-1,116	-1,113	-851	-334	288	-1,831	-3,407	-16.96%
YoY %	-0.27%	-30.79%	-154.79%	-215.97%	115.73%	46.26%	-	-
Horiz. %	32.76%	32.67%	24.98%	9.80%	-8.45%	53.74%	100.00%	-
NP	4,811	3,164	2,791	1,306	164	1,532	2,270	13.32%
YoY %	52.05%	13.36%	113.71%	696.34%	-89.30%	-32.51%	-	-
Horiz. %	211.94%	139.38%	122.95%	57.53%	7.22%	67.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,469	2,885	2,533	1,306	164	1,532	2,270	11.94%
YoY %	54.90%	13.90%	93.95%	696.34%	-89.30%	-32.51%	-	-
Horiz. %	196.87%	127.09%	111.59%	57.53%	7.22%	67.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.83%	26.02%	23.37%	20.37%	-	54.45%	60.01%	-
YoY %	-27.63%	11.34%	14.73%	0.00%	-	-9.27%	-	-
Horiz. %	31.38%	43.36%	38.94%	33.94%	-	90.73%	100.00%	-
Total Cost	16,600	20,047	15,301	39,328	22,660	26,823	33,758	-11.15%
YoY %	-17.19%	31.02%	-61.09%	73.56%	-15.52%	-20.54%	-	-
Horiz. %	49.17%	59.38%	45.33%	116.50%	67.12%	79.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	416,079	415,114	369,094	458,913	439,155	432,564	424,943	-0.35%
YoY %	0.23%	12.47%	-19.57%	4.50%	1.52%	1.79%	-	-
Horiz. %	97.91%	97.69%	86.86%	107.99%	103.34%	101.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	416,079	415,114	369,094	458,913	439,155	432,564	424,943	-0.35%
YoY %	0.23%	12.47%	-19.57%	4.50%	1.52%	1.79%	-	-
Horiz. %	97.91%	97.69%	86.86%	107.99%	103.34%	101.79%	100.00%	-
NOSH	90,649	90,438	90,464	181,388	182,222	180,235	181,600	-10.93%
YoY %	0.23%	-0.03%	-50.13%	-0.46%	1.10%	-0.75%	-	-
Horiz. %	49.92%	49.80%	49.81%	99.88%	100.34%	99.25%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	22.47%	13.63%	15.43%	3.21%	0.72%	5.40%	6.30%	-
YoY %	64.86%	-11.67%	380.69%	345.83%	-86.67%	-14.29%	-	-
Horiz. %	356.67%	216.35%	244.92%	50.95%	11.43%	85.71%	100.00%	-
ROE	1.07%	0.69%	0.69%	0.28%	0.04%	0.35%	0.53%	-
YoY %	55.07%	0.00%	146.43%	600.00%	-88.57%	-33.96%	-	-
Horiz. %	201.89%	130.19%	130.19%	52.83%	7.55%	66.04%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	23.62	25.66	20.00	22.40	12.53	15.73	19.84	2.94%
YoY %	-7.95%	28.30%	-10.71%	78.77%	-20.34%	-20.72%	-	-
Horiz. %	119.05%	129.33%	100.81%	112.90%	63.16%	79.28%	100.00%	-
EPS	4.93	3.19	2.80	0.72	0.09	0.85	1.25	25.68%
YoY %	54.55%	13.93%	288.89%	700.00%	-89.41%	-32.00%	-	-
Horiz. %	394.40%	255.20%	224.00%	57.60%	7.20%	68.00%	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	4.59	4.59	4.08	2.53	2.41	2.40	2.34	11.87%
YoY %	0.00%	12.50%	61.26%	4.98%	0.42%	2.56%	-	-
Horiz. %	196.15%	196.15%	174.36%	108.12%	102.99%	102.56%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 181,388
RPS	5.86	6.36	4.96	11.13	6.25	7.77	9.87	-8.31%
YoY %	-7.86%	28.23%	-55.44%	78.08%	-19.56%	-21.28%	-	-
Horiz. %	59.37%	64.44%	50.25%	112.77%	63.32%	78.72%	100.00%	-
EPS	1.22	0.79	0.69	0.36	0.04	0.42	0.62	11.93%
YoY %	54.43%	14.49%	91.67%	800.00%	-90.48%	-32.26%	-	-
Horiz. %	196.77%	127.42%	111.29%	58.06%	6.45%	67.74%	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	1.1397	1.1371	1.011	1.2571	1.203	1.1849	1.164	-0.35%
YoY %	0.23%	12.47%	-19.58%	4.50%	1.53%	1.80%	-	-
Horiz. %	97.91%	97.69%	86.86%	108.00%	103.35%	101.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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	2.84	1.32	1.75	2.95	3.03	3.50	2.12	4.99%
YoY %	115.15%	-24.57%	-40.68%	-2.64%	-13.43%	65.09%	-	-
Horiz. %	133.96%	62.26%	82.55%	139.15%	142.92%	165.09%	100.00%	-
P/EPS	13.59	10.66	12.50	91.67	422.22	64.71	33.60	-13.99%
YoY %	27.49%	-14.72%	-86.36%	-78.29%	552.48%	92.59%	-	-
Horiz. %	40.45%	31.73%	37.20%	272.83%	1,256.61%	192.59%	100.00%	-
EY	7.36	9.38	8.00	1.09	0.24	1.55	2.98	16.25%
YoY %	-21.54%	17.25%	633.94%	354.17%	-84.52%	-47.99%	-	-
Horiz. %	246.98%	314.77%	268.46%	36.58%	8.05%	52.01%	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	0.15	0.07	0.09	0.26	0.16	0.23	0.18	-2.99%
YoY %	114.29%	-22.22%	-65.38%	62.50%	-30.43%	27.78%	-	-
Horiz. %	83.33%	38.89%	50.00%	144.44%	88.89%	127.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
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	3.09	1.40	1.85	2.77	4.31	2.99	2.32	4.89%
YoY %	120.71%	-24.32%	-33.21%	-35.73%	44.15%	28.88%	-	-
Horiz. %	133.19%	60.34%	79.74%	119.40%	185.78%	128.88%	100.00%	-
P/EPS	14.81	11.29	13.21	86.11	600.00	55.29	36.80	-14.06%
YoY %	31.18%	-14.53%	-84.66%	-85.65%	985.19%	50.24%	-	-
Horiz. %	40.24%	30.68%	35.90%	233.99%	1,630.43%	150.24%	100.00%	-
EY	6.75	8.86	7.57	1.16	0.17	1.81	2.72	16.34%
YoY %	-23.81%	17.04%	552.59%	582.35%	-90.61%	-33.46%	-	-
Horiz. %	248.16%	325.74%	278.31%	42.65%	6.25%	66.54%	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	0.16	0.08	0.09	0.25	0.22	0.20	0.20	-3.64%
YoY %	100.00%	-11.11%	-64.00%	13.64%	10.00%	0.00%	-	-
Horiz. %	80.00%	40.00%	45.00%	125.00%	110.00%	100.00%	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