[AMVERTON] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -29.84%
YoY- -68.4%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 99,727 110,681 135,885 107,009 133,659 100,062 97,094 0.44%
PBT 13,996 14,796 8,268 8,692 17,977 9,460 28,976 -11.41%
Tax -2,435 -5,944 -2,828 -5,475 -7,805 -5,081 -2,947 -3.12%
NP 11,561 8,852 5,440 3,217 10,172 4,379 26,029 -12.64%
-
NP to SH 10,219 8,594 5,440 3,217 10,181 3,624 26,029 -14.42%
-
Tax Rate 17.40% 40.17% 34.20% 62.99% 43.42% 53.71% 10.17% -
Total Cost 88,166 101,829 130,445 103,792 123,487 95,683 71,065 3.65%
-
Net Worth 415,114 369,094 458,913 439,155 432,564 424,943 398,071 0.70%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,721 - - - - - - -
Div Payout % 26.63% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 415,114 369,094 458,913 439,155 432,564 424,943 398,071 0.70%
NOSH 90,438 90,464 181,388 182,222 180,235 181,600 154,291 -8.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.59% 8.00% 4.00% 3.01% 7.61% 4.38% 26.81% -
ROE 2.46% 2.33% 1.19% 0.73% 2.35% 0.85% 6.54% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 110.27 122.35 74.91 58.72 74.16 55.10 62.93 9.79%
EPS 11.30 9.50 3.00 1.77 5.65 2.00 16.87 -6.45%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.08 2.53 2.41 2.40 2.34 2.58 10.07%
Adjusted Per Share Value based on latest NOSH - 182,222
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.32 30.32 37.22 29.31 36.61 27.41 26.60 0.44%
EPS 2.80 2.35 1.49 0.88 2.79 0.99 7.13 -14.41%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1371 1.011 1.2571 1.203 1.1849 1.164 1.0904 0.70%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.35 0.66 0.38 0.55 0.42 0.95 -
P/RPS 0.31 0.29 0.88 0.65 0.74 0.76 1.51 -23.18%
P/EPS 3.01 3.68 22.01 21.52 9.74 21.05 5.63 -9.90%
EY 33.23 27.14 4.54 4.65 10.27 4.75 17.76 11.00%
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.26 0.16 0.23 0.18 0.37 -24.22%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 27/08/03 29/08/02 29/08/01 30/08/00 -
Price 0.36 0.37 0.62 0.54 0.47 0.46 0.83 -
P/RPS 0.33 0.30 0.83 0.92 0.63 0.83 1.32 -20.62%
P/EPS 3.19 3.89 20.67 30.59 8.32 23.05 4.92 -6.96%
EY 31.39 25.68 4.84 3.27 12.02 4.34 20.33 7.50%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.25 0.22 0.20 0.20 0.32 -20.62%

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