Highlights

[AMTEK] QoQ Annualized Quarter Result on 2013-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     482.07%    YoY -     200.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,344 48,434 47,928 47,916 47,269 51,044 51,230 -7.83%
  QoQ % -6.38% 1.06% 0.03% 1.37% -7.40% -0.36% -
  Horiz. % 88.51% 94.54% 93.55% 93.53% 92.27% 99.64% 100.00%
PBT 908 2,184 2,576 3,816 230 2,544 2,674 -51.42%
  QoQ % -58.42% -15.22% -32.49% 1,559.13% -90.96% -4.86% -
  Horiz. % 33.96% 81.68% 96.34% 142.71% 8.60% 95.14% 100.00%
Tax -1,083 -929 -874 -1,344 -1,042 -1,481 -1,618 -23.54%
  QoQ % -16.54% -6.33% 34.97% -28.98% 29.66% 8.45% -
  Horiz. % 66.93% 57.44% 54.02% 83.07% 64.40% 91.55% 100.00%
NP -175 1,254 1,702 2,472 -812 1,062 1,056 -
  QoQ % -113.95% -26.28% -31.15% 404.43% -176.41% 0.63% -
  Horiz. % -16.57% 118.81% 161.17% 234.09% -76.89% 100.63% 100.00%
NP to SH -174 1,256 1,704 2,472 -647 1,064 1,058 -
  QoQ % -113.85% -26.29% -31.07% 482.07% -160.81% 0.57% -
  Horiz. % -16.45% 118.71% 161.06% 233.65% -61.15% 100.57% 100.00%
Tax Rate 119.27 % 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % 60.51 % 57.40%
  QoQ % 180.31% 25.41% -3.66% -92.23% 678.02% -3.77% -
  Horiz. % 197.11% 70.32% 56.07% 58.21% 748.70% 96.23% 100.00%
Total Cost 45,519 47,180 46,226 45,444 48,081 49,981 50,174 -6.30%
  QoQ % -3.52% 2.06% 1.72% -5.48% -3.80% -0.38% -
  Horiz. % 90.72% 94.03% 92.13% 90.57% 95.83% 99.62% 100.00%
Net Worth 24,499 25,499 25,559 24,999 24,499 25,999 25,499 -2.64%
  QoQ % -3.92% -0.24% 2.24% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.24% 98.04% 96.08% 101.96% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,499 25,499 25,559 24,999 24,499 25,999 25,499 -2.64%
  QoQ % -3.92% -0.24% 2.24% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.24% 98.04% 96.08% 101.96% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.39 % 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % 2.06 % -
  QoQ % -115.06% -27.04% -31.20% 400.00% -182.69% 0.97% -
  Horiz. % -18.93% 125.73% 172.33% 250.49% -83.50% 100.97% 100.00%
ROE -0.71 % 4.93 % 6.67 % 9.89 % -2.64 % 4.09 % 4.15 % -
  QoQ % -114.40% -26.09% -32.56% 474.62% -164.55% -1.45% -
  Horiz. % -17.11% 118.80% 160.72% 238.31% -63.61% 98.55% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 96.87 95.63 95.83 94.54 102.09 102.46 -7.83%
  QoQ % -6.38% 1.30% -0.21% 1.36% -7.40% -0.36% -
  Horiz. % 88.51% 94.54% 93.33% 93.53% 92.27% 99.64% 100.00%
EPS -0.35 2.51 3.40 4.96 -1.29 2.13 2.12 -
  QoQ % -113.94% -26.18% -31.45% 484.50% -160.56% 0.47% -
  Horiz. % -16.51% 118.40% 160.38% 233.96% -60.85% 100.47% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 -2.64%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.00% 98.04% 96.08% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 96.87 95.63 95.83 94.54 102.09 102.46 -7.83%
  QoQ % -6.38% 1.30% -0.21% 1.36% -7.40% -0.36% -
  Horiz. % 88.51% 94.54% 93.33% 93.53% 92.27% 99.64% 100.00%
EPS -0.35 2.51 3.40 4.96 -1.29 2.13 2.12 -
  QoQ % -113.94% -26.18% -31.45% 484.50% -160.56% 0.47% -
  Horiz. % -16.51% 118.40% 160.38% 233.96% -60.85% 100.47% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 -2.64%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.00% 98.04% 96.08% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 -
P/RPS 0.68 0.28 0.25 0.23 0.18 0.17 0.20 126.62%
  QoQ % 142.86% 12.00% 8.70% 27.78% 5.88% -15.00% -
  Horiz. % 340.00% 140.00% 125.00% 115.00% 90.00% 85.00% 100.00%
P/EPS -178.16 10.75 6.91 4.45 -13.14 7.99 9.45 -
  QoQ % -1,757.30% 55.57% 55.28% 133.87% -264.46% -15.45% -
  Horiz. % -1,885.29% 113.76% 73.12% 47.09% -139.05% 84.55% 100.00%
EY -0.56 9.30 14.47 22.47 -7.61 12.52 10.58 -
  QoQ % -106.02% -35.73% -35.60% 395.27% -160.78% 18.34% -
  Horiz. % -5.29% 87.90% 136.77% 212.38% -71.93% 118.34% 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 1.27 0.53 0.46 0.44 0.35 0.33 0.39 120.17%
  QoQ % 139.62% 15.22% 4.55% 25.71% 6.06% -15.38% -
  Horiz. % 325.64% 135.90% 117.95% 112.82% 89.74% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 -
P/RPS 0.56 0.34 0.25 0.25 0.26 0.20 0.16 131.05%
  QoQ % 64.71% 36.00% 0.00% -3.85% 30.00% 25.00% -
  Horiz. % 350.00% 212.50% 156.25% 156.25% 162.50% 125.00% 100.00%
P/EPS -145.11 13.14 7.06 4.75 -18.93 9.63 7.56 -
  QoQ % -1,204.34% 86.12% 48.63% 125.09% -296.57% 27.38% -
  Horiz. % -1,919.44% 173.81% 93.39% 62.83% -250.40% 127.38% 100.00%
EY -0.69 7.61 14.17 21.04 -5.28 10.38 13.23 -
  QoQ % -109.07% -46.29% -32.65% 498.48% -150.87% -21.54% -
  Horiz. % -5.22% 57.52% 107.11% 159.03% -39.91% 78.46% 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 1.03 0.65 0.47 0.47 0.50 0.39 0.31 123.15%
  QoQ % 58.46% 38.30% 0.00% -6.00% 28.21% 25.81% -
  Horiz. % 332.26% 209.68% 151.61% 151.61% 161.29% 125.81% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers