Highlights

[AMTEK] QoQ Annualized Quarter Result on 2009-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 09-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -48.66%    YoY -     109.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,984 7,544 6,636 10,378 10,872 12,382 11,400 -27.89%
  QoQ % -7.42% 13.68% -36.06% -4.54% -12.20% 8.61% -
  Horiz. % 61.26% 66.18% 58.21% 91.04% 95.37% 108.61% 100.00%
PBT -1,028 -868 -932 471 617 -5,906 -4,792 -64.20%
  QoQ % -18.43% 6.87% -297.88% -23.70% 110.45% -23.25% -
  Horiz. % 21.45% 18.11% 19.45% -9.83% -12.88% 123.25% 100.00%
Tax 0 0 0 -175 14 11,812 0 -
  QoQ % 0.00% 0.00% 0.00% -1,293.15% -99.88% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1.48% 0.12% 100.00% -
NP -1,028 -868 -932 296 632 5,906 -4,792 -64.20%
  QoQ % -18.43% 6.87% -414.86% -53.16% -89.30% 223.25% -
  Horiz. % 21.45% 18.11% 19.45% -6.18% -13.19% -123.25% 100.00%
NP to SH -1,021 -862 -932 332 646 5,932 -4,740 -64.09%
  QoQ % -18.48% 7.51% -380.72% -48.66% -89.10% 225.15% -
  Horiz. % 21.55% 18.19% 19.66% -7.00% -13.64% -125.15% 100.00%
Tax Rate - % - % - % 37.15 % -2.38 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 1,660.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -1,560.92% 100.00% - -
Total Cost 8,012 8,412 7,568 10,082 10,240 6,476 16,192 -37.47%
  QoQ % -4.76% 11.15% -24.94% -1.54% 58.12% -60.00% -
  Horiz. % 49.48% 51.95% 46.74% 62.27% 63.24% 40.00% 100.00%
Net Worth 20,526 21,048 20,821 21,499 20,999 23,468 19,500 3.48%
  QoQ % -2.48% 1.09% -3.16% 2.38% -10.52% 20.35% -
  Horiz. % 105.27% 107.94% 106.78% 110.26% 107.69% 120.35% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,526 21,048 20,821 21,499 20,999 23,468 19,500 3.48%
  QoQ % -2.48% 1.09% -3.16% 2.38% -10.52% 20.35% -
  Horiz. % 105.27% 107.94% 106.78% 110.26% 107.69% 120.35% 100.00%
NOSH 50,065 50,116 49,574 49,999 49,999 49,932 50,000 0.09%
  QoQ % -0.10% 1.09% -0.85% 0.00% 0.13% -0.13% -
  Horiz. % 100.13% 100.23% 99.15% 100.00% 100.00% 99.87% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -14.72 % -11.51 % -14.04 % 2.85 % 5.81 % 47.70 % -42.04 % -50.35%
  QoQ % -27.89% 18.02% -592.63% -50.95% -87.82% 213.46% -
  Horiz. % 35.01% 27.38% 33.40% -6.78% -13.82% -113.46% 100.00%
ROE -4.98 % -4.10 % -4.48 % 1.54 % 3.08 % 25.28 % -24.31 % -65.28%
  QoQ % -21.46% 8.48% -390.91% -50.00% -87.82% 203.99% -
  Horiz. % 20.49% 16.87% 18.43% -6.33% -12.67% -103.99% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.95 15.05 13.39 20.76 21.74 24.80 22.80 -27.95%
  QoQ % -7.31% 12.40% -35.50% -4.51% -12.34% 8.77% -
  Horiz. % 61.18% 66.01% 58.73% 91.05% 95.35% 108.77% 100.00%
EPS -2.04 -1.72 -1.88 0.66 1.29 11.88 -9.48 -64.12%
  QoQ % -18.60% 8.51% -384.85% -48.84% -89.14% 225.32% -
  Horiz. % 21.52% 18.14% 19.83% -6.96% -13.61% -125.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4100 0.4200 0.4200 0.4300 0.4200 0.4700 0.3900 3.39%
  QoQ % -2.38% 0.00% -2.33% 2.38% -10.64% 20.51% -
  Horiz. % 105.13% 107.69% 107.69% 110.26% 107.69% 120.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.97 15.09 13.27 20.76 21.74 24.76 22.80 -27.88%
  QoQ % -7.42% 13.72% -36.08% -4.51% -12.20% 8.60% -
  Horiz. % 61.27% 66.18% 58.20% 91.05% 95.35% 108.60% 100.00%
EPS -2.04 -1.72 -1.86 0.66 1.29 11.86 -9.48 -64.12%
  QoQ % -18.60% 7.53% -381.82% -48.84% -89.12% 225.11% -
  Horiz. % 21.52% 18.14% 19.62% -6.96% -13.61% -125.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4105 0.4210 0.4164 0.4300 0.4200 0.4694 0.3900 3.48%
  QoQ % -2.49% 1.10% -3.16% 2.38% -10.52% 20.36% -
  Horiz. % 105.26% 107.95% 106.77% 110.26% 107.69% 120.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2400 0.2000 0.1100 0.1000 0.1000 0.2500 0.2500 -
P/RPS 1.72 1.33 0.82 0.48 0.46 1.01 1.10 34.75%
  QoQ % 29.32% 62.20% 70.83% 4.35% -54.46% -8.18% -
  Horiz. % 156.36% 120.91% 74.55% 43.64% 41.82% 91.82% 100.00%
P/EPS -11.76 -11.63 -5.85 15.06 7.73 2.10 -2.64 170.98%
  QoQ % -1.12% -98.80% -138.84% 94.83% 268.10% 179.55% -
  Horiz. % 445.45% 440.53% 221.59% -570.45% -292.80% -79.55% 100.00%
EY -8.50 -8.60 -17.09 6.64 12.93 47.52 -37.92 -63.13%
  QoQ % 1.16% 49.68% -357.38% -48.65% -72.79% 225.32% -
  Horiz. % 22.42% 22.68% 45.07% -17.51% -34.10% -125.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.48 0.26 0.23 0.24 0.53 0.64 -5.28%
  QoQ % 22.92% 84.62% 13.04% -4.17% -54.72% -17.19% -
  Horiz. % 92.19% 75.00% 40.62% 35.94% 37.50% 82.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 26/02/09 28/11/08 -
Price 0.1700 0.2500 0.2500 0.1200 0.1000 0.1500 0.2500 -
P/RPS 1.22 1.66 1.87 0.58 0.46 0.60 1.10 7.15%
  QoQ % -26.51% -11.23% 222.41% 26.09% -23.33% -45.45% -
  Horiz. % 110.91% 150.91% 170.00% 52.73% 41.82% 54.55% 100.00%
P/EPS -8.33 -14.53 -13.30 18.07 7.73 1.26 -2.64 115.28%
  QoQ % 42.67% -9.25% -173.60% 133.76% 513.49% 147.73% -
  Horiz. % 315.53% 550.38% 503.79% -684.47% -292.80% -47.73% 100.00%
EY -12.00 -6.88 -7.52 5.53 12.93 79.20 -37.92 -53.59%
  QoQ % -74.42% 8.51% -235.99% -57.23% -83.67% 308.86% -
  Horiz. % 31.65% 18.14% 19.83% -14.58% -34.10% -208.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.60 0.60 0.28 0.24 0.32 0.64 -25.71%
  QoQ % -31.67% 0.00% 114.29% 16.67% -25.00% -50.00% -
  Horiz. % 64.06% 93.75% 93.75% 43.75% 37.50% 50.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers