[AMTEK] QoQ Annualized Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,184 45,344 48,434 47,928 47,916 47,269 51,044 -9.17% QoQ % -2.56% -6.38% 1.06% 0.03% 1.37% -7.40% - Horiz. % 86.56% 88.83% 94.89% 93.90% 93.87% 92.60% 100.00%
PBT -64 908 2,184 2,576 3,816 230 2,544 - QoQ % -107.05% -58.42% -15.22% -32.49% 1,559.13% -90.96% - Horiz. % -2.52% 35.69% 85.85% 101.26% 150.00% 9.04% 100.00%
Tax -128 -1,083 -929 -874 -1,344 -1,042 -1,481 -80.43% QoQ % 88.18% -16.54% -6.33% 34.97% -28.98% 29.66% - Horiz. % 8.64% 73.11% 62.74% 59.00% 90.73% 70.34% 100.00%
NP -192 -175 1,254 1,702 2,472 -812 1,062 - QoQ % -9.71% -113.95% -26.28% -31.15% 404.43% -176.41% - Horiz. % -18.07% -16.47% 118.07% 160.16% 232.62% -76.41% 100.00%
NP to SH 188 -174 1,256 1,704 2,472 -647 1,064 -68.48% QoQ % 208.05% -113.85% -26.29% -31.07% 482.07% -160.81% - Horiz. % 17.67% -16.35% 118.05% 160.15% 232.33% -60.81% 100.00%
Tax Rate - % 119.27 % 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % - QoQ % 0.00% 180.31% 25.41% -3.66% -92.23% 678.02% - Horiz. % 0.00% 204.83% 73.07% 58.27% 60.48% 778.02% 100.00%
Total Cost 44,376 45,519 47,180 46,226 45,444 48,081 49,981 -7.62% QoQ % -2.51% -3.52% 2.06% 1.72% -5.48% -3.80% - Horiz. % 88.79% 91.07% 94.40% 92.49% 90.92% 96.20% 100.00%
Net Worth 24,499 24,499 25,499 25,559 24,999 24,499 25,999 -3.88% QoQ % 0.00% -3.92% -0.24% 2.24% 2.04% -5.77% - Horiz. % 94.23% 94.23% 98.08% 98.31% 96.15% 94.23% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 24,499 24,499 25,499 25,559 24,999 24,499 25,999 -3.88% QoQ % 0.00% -3.92% -0.24% 2.24% 2.04% -5.77% - Horiz. % 94.23% 94.23% 98.08% 98.31% 96.15% 94.23% 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.43 % -0.39 % 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % - QoQ % -10.26% -115.06% -27.04% -31.20% 400.00% -182.69% - Horiz. % -20.67% -18.75% 124.52% 170.67% 248.08% -82.69% 100.00%
ROE 0.77 % -0.71 % 4.93 % 6.67 % 9.89 % -2.64 % 4.09 % -67.12% QoQ % 208.45% -114.40% -26.09% -32.56% 474.62% -164.55% - Horiz. % 18.83% -17.36% 120.54% 163.08% 241.81% -64.55% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.37 90.69 96.87 95.63 95.83 94.54 102.09 -9.17% QoQ % -2.56% -6.38% 1.30% -0.21% 1.36% -7.40% - Horiz. % 86.56% 88.83% 94.89% 93.67% 93.87% 92.60% 100.00%
EPS -0.40 -0.35 2.51 3.40 4.96 -1.29 2.13 - QoQ % -14.29% -113.94% -26.18% -31.45% 484.50% -160.56% - Horiz. % -18.78% -16.43% 117.84% 159.62% 232.86% -60.56% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88% QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% - Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.37 90.69 96.87 95.63 95.83 94.54 102.09 -9.17% QoQ % -2.56% -6.38% 1.30% -0.21% 1.36% -7.40% - Horiz. % 86.56% 88.83% 94.89% 93.67% 93.87% 92.60% 100.00%
EPS -0.40 -0.35 2.51 3.40 4.96 -1.29 2.13 - QoQ % -14.29% -113.94% -26.18% -31.45% 484.50% -160.56% - Horiz. % -18.78% -16.43% 117.84% 159.62% 232.86% -60.56% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88% QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% - Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4050 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 -
P/RPS 0.46 0.68 0.28 0.25 0.23 0.18 0.17 94.06% QoQ % -32.35% 142.86% 12.00% 8.70% 27.78% 5.88% - Horiz. % 270.59% 400.00% 164.71% 147.06% 135.29% 105.88% 100.00%
P/EPS 107.71 -178.16 10.75 6.91 4.45 -13.14 7.99 465.53% QoQ % 160.46% -1,757.30% 55.57% 55.28% 133.87% -264.46% - Horiz. % 1,348.06% -2,229.79% 134.54% 86.48% 55.69% -164.46% 100.00%
EY 0.93 -0.56 9.30 14.47 22.47 -7.61 12.52 -82.30% QoQ % 266.07% -106.02% -35.73% -35.60% 395.27% -160.78% - Horiz. % 7.43% -4.47% 74.28% 115.58% 179.47% -60.78% 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 0.83 1.27 0.53 0.46 0.44 0.35 0.33 84.84% QoQ % -34.65% 139.62% 15.22% 4.55% 25.71% 6.06% - Horiz. % 251.52% 384.85% 160.61% 139.39% 133.33% 106.06% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3700 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 -
P/RPS 0.42 0.56 0.34 0.25 0.25 0.26 0.20 63.91% QoQ % -25.00% 64.71% 36.00% 0.00% -3.85% 30.00% - Horiz. % 210.00% 280.00% 170.00% 125.00% 125.00% 130.00% 100.00%
P/EPS 98.40 -145.11 13.14 7.06 4.75 -18.93 9.63 370.22% QoQ % 167.81% -1,204.34% 86.12% 48.63% 125.09% -296.57% - Horiz. % 1,021.81% -1,506.85% 136.45% 73.31% 49.33% -196.57% 100.00%
EY 1.02 -0.69 7.61 14.17 21.04 -5.28 10.38 -78.68% QoQ % 247.83% -109.07% -46.29% -32.65% 498.48% -150.87% - Horiz. % 9.83% -6.65% 73.31% 136.51% 202.70% -50.87% 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 0.76 1.03 0.65 0.47 0.47 0.50 0.39 55.95% QoQ % -26.21% 58.46% 38.30% 0.00% -6.00% 28.21% - Horiz. % 194.87% 264.10% 166.67% 120.51% 120.51% 128.21% 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
Q2 2014.xls 
