[AMVERTON] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.06%
YoY- -5.41%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 32,116 23,966 23,966 26,238 33,124 34,848 28,757 1.85%
PBT 15,633 12,634 12,634 3,554 4,710 2,281 5,671 18.39%
Tax -665 -1,208 -1,208 -442 -1,771 -700 -2,932 -21.88%
NP 14,968 11,426 11,426 3,112 2,939 1,581 2,739 32.68%
-
NP to SH 14,864 10,913 10,913 2,780 2,939 1,581 2,739 32.52%
-
Tax Rate 4.25% 9.56% 9.56% 12.44% 37.60% 30.69% 51.70% -
Total Cost 17,148 12,540 12,540 23,126 30,185 33,267 26,018 -6.70%
-
Net Worth 438,669 362,150 427,463 373,081 464,434 465,213 438,965 -0.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 2,716 - - - - -
Div Payout % - - 24.90% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 438,669 362,150 427,463 373,081 464,434 465,213 438,965 -0.01%
NOSH 362,536 362,150 90,564 90,553 181,419 181,724 181,390 12.22%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 46.61% 47.68% 47.68% 11.86% 8.87% 4.54% 9.52% -
ROE 3.39% 3.01% 2.55% 0.75% 0.63% 0.34% 0.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.86 6.62 26.46 28.98 18.26 19.18 15.85 -9.23%
EPS 4.10 3.01 12.05 3.07 1.62 0.87 1.51 18.09%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 4.72 4.12 2.56 2.56 2.42 -10.90%
Adjusted Per Share Value based on latest NOSH - 90,553
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.80 6.56 6.56 7.19 9.07 9.55 7.88 1.85%
EPS 4.07 2.99 2.99 0.76 0.81 0.43 0.75 32.52%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
NAPS 1.2016 0.992 1.1709 1.022 1.2722 1.2743 1.2024 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.32 0.84 0.36 0.37 0.62 0.70 0.40 -
P/RPS 3.61 12.69 1.36 1.28 3.40 3.65 2.52 6.16%
P/EPS 7.80 27.88 2.99 12.05 38.27 80.46 26.49 -18.42%
EY 12.81 3.59 33.47 8.30 2.61 1.24 3.77 22.58%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.84 0.08 0.09 0.24 0.27 0.17 7.33%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 27/02/04 26/02/03 -
Price 0.50 0.62 0.38 0.35 0.61 0.94 0.38 -
P/RPS 5.64 9.37 1.44 1.21 3.34 4.90 2.40 15.28%
P/EPS 12.20 20.57 3.15 11.40 37.65 108.05 25.17 -11.36%
EY 8.20 4.86 31.71 8.77 2.66 0.93 3.97 12.83%
DY 0.00 0.00 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.08 0.08 0.24 0.37 0.16 16.96%

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