Highlights

[AMTEK] QoQ Annualized Quarter Result on 2009-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     7.51%    YoY -     -114.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,420 6,637 6,984 7,544 6,636 10,378 10,872 61.94%
  QoQ % 237.80% -4.97% -7.42% 13.68% -36.06% -4.54% -
  Horiz. % 206.22% 61.05% 64.24% 69.39% 61.04% 95.46% 100.00%
PBT 40,132 3,420 -1,028 -868 -932 471 617 1,512.67%
  QoQ % 1,073.45% 432.68% -18.43% 6.87% -297.88% -23.70% -
  Horiz. % 6,500.87% 554.00% -166.52% -140.60% -150.97% 76.30% 100.00%
Tax -356 -6,956 0 0 0 -175 14 -
  QoQ % 94.88% 0.00% 0.00% 0.00% 0.00% -1,293.15% -
  Horiz. % -2,427.22% -47,426.20% 0.00% 0.00% 0.00% -1,193.15% 100.00%
NP 39,776 -3,536 -1,028 -868 -932 296 632 1,478.25%
  QoQ % 1,224.89% -243.97% -18.43% 6.87% -414.86% -53.16% -
  Horiz. % 6,293.67% -559.49% -162.66% -137.34% -147.47% 46.84% 100.00%
NP to SH 39,780 -3,535 -1,021 -862 -932 332 646 1,454.42%
  QoQ % 1,225.32% -246.12% -18.48% 7.51% -380.72% -48.66% -
  Horiz. % 6,151.55% -546.65% -157.94% -133.30% -144.12% 51.34% 100.00%
Tax Rate 0.89 % 203.39 % - % - % - % 37.15 % -2.38 % -
  QoQ % -99.56% 0.00% 0.00% 0.00% 0.00% 1,660.92% -
  Horiz. % -37.39% -8,545.80% 0.00% 0.00% 0.00% -1,560.92% 100.00%
Total Cost -17,356 10,173 8,012 8,412 7,568 10,082 10,240 -
  QoQ % -270.61% 26.97% -4.76% 11.15% -24.94% -1.54% -
  Horiz. % -169.49% 99.35% 78.24% 82.15% 73.91% 98.46% 100.00%
Net Worth 27,500 17,494 20,526 21,048 20,821 21,499 20,999 19.68%
  QoQ % 57.19% -14.77% -2.48% 1.09% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.75% 100.23% 99.15% 102.38% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,500 17,494 20,526 21,048 20,821 21,499 20,999 19.68%
  QoQ % 57.19% -14.77% -2.48% 1.09% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.75% 100.23% 99.15% 102.38% 100.00%
NOSH 50,000 49,985 50,065 50,116 49,574 49,999 49,999 0.00%
  QoQ % 0.03% -0.16% -0.10% 1.09% -0.85% 0.00% -
  Horiz. % 100.00% 99.97% 100.13% 100.23% 99.15% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 177.41 % -53.28 % -14.72 % -11.51 % -14.04 % 2.85 % 5.81 % 874.91%
  QoQ % 432.98% -261.96% -27.89% 18.02% -592.63% -50.95% -
  Horiz. % 3,053.53% -917.04% -253.36% -198.11% -241.65% 49.05% 100.00%
ROE 144.65 % -20.21 % -4.98 % -4.10 % -4.48 % 1.54 % 3.08 % 1,198.66%
  QoQ % 815.73% -305.82% -21.46% 8.48% -390.91% -50.00% -
  Horiz. % 4,696.43% -656.17% -161.69% -133.12% -145.45% 50.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.84 13.28 13.95 15.05 13.39 20.76 21.74 61.96%
  QoQ % 237.65% -4.80% -7.31% 12.40% -35.50% -4.51% -
  Horiz. % 206.26% 61.09% 64.17% 69.23% 61.59% 95.49% 100.00%
EPS 79.56 -7.07 -2.04 -1.72 -1.88 0.66 1.29 1,457.09%
  QoQ % 1,225.32% -246.57% -18.60% 8.51% -384.85% -48.84% -
  Horiz. % 6,167.44% -548.06% -158.14% -133.33% -145.74% 51.16% 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 0.5500 0.3500 0.4100 0.4200 0.4200 0.4300 0.4200 19.68%
  QoQ % 57.14% -14.63% -2.38% 0.00% -2.33% 2.38% -
  Horiz. % 130.95% 83.33% 97.62% 100.00% 100.00% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.84 13.27 13.97 15.09 13.27 20.76 21.74 61.96%
  QoQ % 237.91% -5.01% -7.42% 13.72% -36.08% -4.51% -
  Horiz. % 206.26% 61.04% 64.26% 69.41% 61.04% 95.49% 100.00%
EPS 79.56 -7.07 -2.04 -1.72 -1.86 0.66 1.29 1,457.09%
  QoQ % 1,225.32% -246.57% -18.60% 7.53% -381.82% -48.84% -
  Horiz. % 6,167.44% -548.06% -158.14% -133.33% -144.19% 51.16% 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 0.5500 0.3499 0.4105 0.4210 0.4164 0.4300 0.4200 19.68%
  QoQ % 57.19% -14.76% -2.49% 1.10% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.74% 100.24% 99.14% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.1800 0.2400 0.2000 0.1100 0.1000 0.1000 -
P/RPS 0.31 1.36 1.72 1.33 0.82 0.48 0.46 -23.12%
  QoQ % -77.21% -20.93% 29.32% 62.20% 70.83% 4.35% -
  Horiz. % 67.39% 295.65% 373.91% 289.13% 178.26% 104.35% 100.00%
P/EPS 0.18 -2.55 -11.76 -11.63 -5.85 15.06 7.73 -91.83%
  QoQ % 107.06% 78.32% -1.12% -98.80% -138.84% 94.83% -
  Horiz. % 2.33% -32.99% -152.13% -150.45% -75.68% 194.83% 100.00%
EY 568.29 -39.29 -8.50 -8.60 -17.09 6.64 12.93 1,142.55%
  QoQ % 1,546.40% -362.24% 1.16% 49.68% -357.38% -48.65% -
  Horiz. % 4,395.13% -303.87% -65.74% -66.51% -132.17% 51.35% 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 0.25 0.51 0.59 0.48 0.26 0.23 0.24 2.76%
  QoQ % -50.98% -13.56% 22.92% 84.62% 13.04% -4.17% -
  Horiz. % 104.17% 212.50% 245.83% 200.00% 108.33% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 -
Price 0.4900 0.1700 0.1700 0.2500 0.2500 0.1200 0.1000 -
P/RPS 1.09 1.28 1.22 1.66 1.87 0.58 0.46 77.64%
  QoQ % -14.84% 4.92% -26.51% -11.23% 222.41% 26.09% -
  Horiz. % 236.96% 278.26% 265.22% 360.87% 406.52% 126.09% 100.00%
P/EPS 0.62 -2.40 -8.33 -14.53 -13.30 18.07 7.73 -81.37%
  QoQ % 125.83% 71.19% 42.67% -9.25% -173.60% 133.76% -
  Horiz. % 8.02% -31.05% -107.76% -187.97% -172.06% 233.76% 100.00%
EY 162.37 -41.60 -12.00 -6.88 -7.52 5.53 12.93 439.43%
  QoQ % 490.31% -246.67% -74.42% 8.51% -235.99% -57.23% -
  Horiz. % 1,255.76% -321.73% -92.81% -53.21% -58.16% 42.77% 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 0.89 0.49 0.41 0.60 0.60 0.28 0.24 139.39%
  QoQ % 81.63% 19.51% -31.67% 0.00% 114.29% 16.67% -
  Horiz. % 370.83% 204.17% 170.83% 250.00% 250.00% 116.67% 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.
 


 

226  260  505  1278 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers