Highlights

[AMTEK] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -160.81%    YoY -     -288.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,434 47,928 47,916 47,269 51,044 51,230 48,816 -0.52%
  QoQ % 1.06% 0.03% 1.37% -7.40% -0.36% 4.95% -
  Horiz. % 99.22% 98.18% 98.16% 96.83% 104.56% 104.95% 100.00%
PBT 2,184 2,576 3,816 230 2,544 2,674 -944 -
  QoQ % -15.22% -32.49% 1,559.13% -90.96% -4.86% 383.26% -
  Horiz. % -231.36% -272.88% -404.24% -24.36% -269.49% -283.26% 100.00%
Tax -929 -874 -1,344 -1,042 -1,481 -1,618 -1,524 -28.11%
  QoQ % -6.33% 34.97% -28.98% 29.66% 8.45% -6.17% -
  Horiz. % 60.98% 57.35% 88.19% 68.37% 97.20% 106.17% 100.00%
NP 1,254 1,702 2,472 -812 1,062 1,056 -2,468 -
  QoQ % -26.28% -31.15% 404.43% -176.41% 0.63% 142.79% -
  Horiz. % -50.84% -68.96% -100.16% 32.90% -43.06% -42.79% 100.00%
NP to SH 1,256 1,704 2,472 -647 1,064 1,058 -2,468 -
  QoQ % -26.29% -31.07% 482.07% -160.81% 0.57% 142.87% -
  Horiz. % -50.89% -69.04% -100.16% 26.22% -43.11% -42.87% 100.00%
Tax Rate 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % 60.51 % - % -
  QoQ % 25.41% -3.66% -92.23% 678.02% -3.77% 0.00% -
  Horiz. % 70.32% 56.07% 58.21% 748.70% 96.23% 100.00% -
Total Cost 47,180 46,226 45,444 48,081 49,981 50,174 51,284 -5.41%
  QoQ % 2.06% 1.72% -5.48% -3.80% -0.38% -2.16% -
  Horiz. % 92.00% 90.14% 88.61% 93.75% 97.46% 97.84% 100.00%
Net Worth 25,499 25,559 24,999 24,499 25,999 25,499 24,499 2.71%
  QoQ % -0.24% 2.24% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.33% 102.04% 100.00% 106.12% 104.08% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,499 25,559 24,999 24,499 25,999 25,499 24,499 2.71%
  QoQ % -0.24% 2.24% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.33% 102.04% 100.00% 106.12% 104.08% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % 2.06 % -5.06 % -
  QoQ % -27.04% -31.20% 400.00% -182.69% 0.97% 140.71% -
  Horiz. % -51.19% -70.16% -101.98% 33.99% -41.11% -40.71% 100.00%
ROE 4.93 % 6.67 % 9.89 % -2.64 % 4.09 % 4.15 % -10.07 % -
  QoQ % -26.09% -32.56% 474.62% -164.55% -1.45% 141.21% -
  Horiz. % -48.96% -66.24% -98.21% 26.22% -40.62% -41.21% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 96.87 95.63 95.83 94.54 102.09 102.46 97.63 -0.52%
  QoQ % 1.30% -0.21% 1.36% -7.40% -0.36% 4.95% -
  Horiz. % 99.22% 97.95% 98.16% 96.83% 104.57% 104.95% 100.00%
EPS 2.51 3.40 4.96 -1.29 2.13 2.12 -4.92 -
  QoQ % -26.18% -31.45% 484.50% -160.56% 0.47% 143.09% -
  Horiz. % -51.02% -69.11% -100.81% 26.22% -43.29% -43.09% 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 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 96.87 95.63 95.83 94.54 102.09 102.46 97.63 -0.52%
  QoQ % 1.30% -0.21% 1.36% -7.40% -0.36% 4.95% -
  Horiz. % 99.22% 97.95% 98.16% 96.83% 104.57% 104.95% 100.00%
EPS 2.51 3.40 4.96 -1.29 2.13 2.12 -4.92 -
  QoQ % -26.18% -31.45% 484.50% -160.56% 0.47% 143.09% -
  Horiz. % -51.02% -69.11% -100.81% 26.22% -43.29% -43.09% 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 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 0.2200 -
P/RPS 0.28 0.25 0.23 0.18 0.17 0.20 0.23 14.03%
  QoQ % 12.00% 8.70% 27.78% 5.88% -15.00% -13.04% -
  Horiz. % 121.74% 108.70% 100.00% 78.26% 73.91% 86.96% 100.00%
P/EPS 10.75 6.91 4.45 -13.14 7.99 9.45 -4.46 -
  QoQ % 55.57% 55.28% 133.87% -264.46% -15.45% 311.88% -
  Horiz. % -241.03% -154.93% -99.78% 294.62% -179.15% -211.88% 100.00%
EY 9.30 14.47 22.47 -7.61 12.52 10.58 -22.44 -
  QoQ % -35.73% -35.60% 395.27% -160.78% 18.34% 147.15% -
  Horiz. % -41.44% -64.48% -100.13% 33.91% -55.79% -47.15% 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 0.53 0.46 0.44 0.35 0.33 0.39 0.45 11.54%
  QoQ % 15.22% 4.55% 25.71% 6.06% -15.38% -13.33% -
  Horiz. % 117.78% 102.22% 97.78% 77.78% 73.33% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 0.2200 -
P/RPS 0.34 0.25 0.25 0.26 0.20 0.16 0.23 29.80%
  QoQ % 36.00% 0.00% -3.85% 30.00% 25.00% -30.43% -
  Horiz. % 147.83% 108.70% 108.70% 113.04% 86.96% 69.57% 100.00%
P/EPS 13.14 7.06 4.75 -18.93 9.63 7.56 -4.46 -
  QoQ % 86.12% 48.63% 125.09% -296.57% 27.38% 269.51% -
  Horiz. % -294.62% -158.30% -106.50% 424.44% -215.92% -169.51% 100.00%
EY 7.61 14.17 21.04 -5.28 10.38 13.23 -22.44 -
  QoQ % -46.29% -32.65% 498.48% -150.87% -21.54% 158.96% -
  Horiz. % -33.91% -63.15% -93.76% 23.53% -46.26% -58.96% 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 0.65 0.47 0.47 0.50 0.39 0.31 0.45 27.81%
  QoQ % 38.30% 0.00% -6.00% 28.21% 25.81% -31.11% -
  Horiz. % 144.44% 104.44% 104.44% 111.11% 86.67% 68.89% 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 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

416  376  628  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.705-0.035 
 DGB 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS