[AMTEK] QoQ Annualized Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 226 228 15,960 13,736 15,766 12,852 25,822 -95.72% QoQ % -0.88% -98.57% 16.19% -12.88% 22.67% -50.23% - Horiz. % 0.88% 0.88% 61.81% 53.19% 61.06% 49.77% 100.00%
PBT -1,070 -1,028 -5,188 -5,817 -5,936 -5,024 -3,261 -52.33% QoQ % -4.09% 80.19% 10.82% 2.00% -18.15% -54.06% - Horiz. % 32.81% 31.52% 159.09% 178.39% 182.03% 154.06% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -1,070 -1,028 -5,188 -5,817 -5,936 -5,024 -3,261 -52.33% QoQ % -4.09% 80.19% 10.82% 2.00% -18.15% -54.06% - Horiz. % 32.81% 31.52% 159.09% 178.39% 182.03% 154.06% 100.00%
NP to SH -1,070 -1,028 -5,238 -5,884 -6,036 -5,224 -3,260 -52.32% QoQ % -4.09% 80.37% 10.98% 2.52% -15.54% -60.25% - Horiz. % 32.82% 31.53% 160.67% 180.49% 185.15% 160.25% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,296 1,256 21,148 19,553 21,702 17,876 29,083 -87.36% QoQ % 3.18% -94.06% 8.16% -9.90% 21.40% -38.53% - Horiz. % 4.46% 4.32% 72.72% 67.23% 74.62% 61.47% 100.00%
Net Worth 8,999 8,999 9,499 10,499 11,499 9,499 14,499 -27.17% QoQ % 0.00% -5.26% -9.52% -8.70% 21.05% -34.48% - Horiz. % 62.07% 62.07% 65.52% 72.41% 79.31% 65.52% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 8,999 8,999 9,499 10,499 11,499 9,499 14,499 -27.17% QoQ % 0.00% -5.26% -9.52% -8.70% 21.05% -34.48% - Horiz. % 62.07% 62.07% 65.52% 72.41% 79.31% 65.52% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -473.45 % -450.88 % -32.51 % -42.35 % -37.65 % -39.09 % -12.63 % 1,012.71% QoQ % -5.01% -1,286.90% 23.23% -12.48% 3.68% -209.50% - Horiz. % 3,748.61% 3,569.91% 257.40% 335.31% 298.10% 309.50% 100.00%
ROE -11.89 % -11.42 % -55.14 % -56.04 % -52.49 % -54.99 % -22.48 % -34.52% QoQ % -4.12% 79.29% 1.61% -6.76% 4.55% -144.62% - Horiz. % 52.89% 50.80% 245.28% 249.29% 233.50% 244.62% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.45 0.46 31.92 27.47 31.53 25.70 51.65 -95.73% QoQ % -2.17% -98.56% 16.20% -12.88% 22.68% -50.24% - Horiz. % 0.87% 0.89% 61.80% 53.18% 61.05% 49.76% 100.00%
EPS -2.14 -2.04 10.48 -11.77 -12.08 -10.44 -6.52 -52.32% QoQ % -4.90% -119.47% 189.04% 2.57% -15.71% -60.12% - Horiz. % 32.82% 31.29% -160.74% 180.52% 185.28% 160.12% 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 0.1800 0.1800 0.1900 0.2100 0.2300 0.1900 0.2900 -27.17% QoQ % 0.00% -5.26% -9.52% -8.70% 21.05% -34.48% - Horiz. % 62.07% 62.07% 65.52% 72.41% 79.31% 65.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.45 0.46 31.92 27.47 31.53 25.70 51.65 -95.73% QoQ % -2.17% -98.56% 16.20% -12.88% 22.68% -50.24% - Horiz. % 0.87% 0.89% 61.80% 53.18% 61.05% 49.76% 100.00%
EPS -2.14 -2.04 10.48 -11.77 -12.08 -10.44 -6.52 -52.32% QoQ % -4.90% -119.47% 189.04% 2.57% -15.71% -60.12% - Horiz. % 32.82% 31.29% -160.74% 180.52% 185.28% 160.12% 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 0.1800 0.1800 0.1900 0.2100 0.2300 0.1900 0.2900 -27.17% QoQ % 0.00% -5.26% -9.52% -8.70% 21.05% -34.48% - Horiz. % 62.07% 62.07% 65.52% 72.41% 79.31% 65.52% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2700 0.3600 0.2900 0.2850 0.3350 0.3050 0.3800 -
P/RPS 59.73 78.95 0.91 1.04 1.06 1.19 0.74 1,752.82% QoQ % -24.34% 8,575.82% -12.50% -1.89% -10.92% 60.81% - Horiz. % 8,071.62% 10,668.92% 122.97% 140.54% 143.24% 160.81% 100.00%
P/EPS -12.62 -17.51 -2.77 -2.42 -2.77 -2.92 -5.83 67.10% QoQ % 27.93% -532.13% -14.46% 12.64% 5.14% 49.91% - Horiz. % 216.47% 300.34% 47.51% 41.51% 47.51% 50.09% 100.00%
EY -7.93 -5.71 -36.13 -41.29 -36.04 -34.26 -17.16 -40.14% QoQ % -38.88% 84.20% 12.50% -14.57% -5.20% -99.65% - Horiz. % 46.21% 33.28% 210.55% 240.62% 210.02% 199.65% 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 1.50 2.00 1.53 1.36 1.46 1.61 1.31 9.42% QoQ % -25.00% 30.72% 12.50% -6.85% -9.32% 22.90% - Horiz. % 114.50% 152.67% 116.79% 103.82% 111.45% 122.90% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 22/11/18 23/08/18 17/05/18 22/02/18 23/11/17 28/08/17 -
Price 0.2800 0.2500 0.3600 0.2900 0.2850 0.3150 0.3300 -
P/RPS 61.95 54.82 1.13 1.06 0.90 1.23 0.64 1,990.69% QoQ % 13.01% 4,751.33% 6.60% 17.78% -26.83% 92.19% - Horiz. % 9,679.69% 8,565.62% 176.56% 165.62% 140.62% 192.19% 100.00%
P/EPS -13.08 -12.16 -3.44 -2.46 -2.36 -3.01 -5.06 88.03% QoQ % -7.57% -253.49% -39.84% -4.24% 21.59% 40.51% - Horiz. % 258.50% 240.32% 67.98% 48.62% 46.64% 59.49% 100.00%
EY -7.64 -8.22 -29.10 -40.58 -42.36 -33.17 -19.76 -46.84% QoQ % 7.06% 71.75% 28.29% 4.20% -27.71% -67.86% - Horiz. % 38.66% 41.60% 147.27% 205.36% 214.37% 167.86% 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 1.56 1.39 1.89 1.38 1.24 1.66 1.14 23.19% QoQ % 12.23% -26.46% 36.96% 11.29% -25.30% 45.61% - Horiz. % 136.84% 121.93% 165.79% 121.05% 108.77% 145.61% 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.
Comment
Amtek Q1 2019.pdf 
