Highlights

[AMTEK] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -34.83%    YoY -     1,297.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 55,658 63,456 43,602 43,281 38,274 22,420 6,637 311.17%
  QoQ % -12.29% 45.53% 0.74% 13.08% 70.71% 237.80% -
  Horiz. % 838.60% 956.09% 656.95% 652.12% 576.68% 337.80% 100.00%
PBT 2,038 2,276 7,824 12,528 18,770 40,132 3,420 -29.12%
  QoQ % -10.46% -70.91% -37.55% -33.26% -53.23% 1,073.45% -
  Horiz. % 59.59% 66.55% 228.77% 366.32% 548.83% 1,173.45% 100.00%
Tax -840 -788 -421 -301 -12 -356 -6,956 -75.47%
  QoQ % -6.60% -87.17% -39.71% -2,411.12% 96.63% 94.88% -
  Horiz. % 12.08% 11.33% 6.05% 4.33% 0.17% 5.12% 100.00%
NP 1,198 1,488 7,403 12,226 18,758 39,776 -3,536 -
  QoQ % -19.49% -79.90% -39.45% -34.82% -52.84% 1,224.89% -
  Horiz. % -33.88% -42.08% -209.36% -345.78% -530.49% -1,124.89% 100.00%
NP to SH 1,200 1,488 7,405 12,226 18,760 39,780 -3,535 -
  QoQ % -19.35% -79.91% -39.44% -34.83% -52.84% 1,225.32% -
  Horiz. % -33.95% -42.09% -209.48% -345.87% -530.69% -1,125.32% 100.00%
Tax Rate 41.22 % 34.62 % 5.38 % 2.41 % 0.06 % 0.89 % 203.39 % -65.40%
  QoQ % 19.06% 543.49% 123.24% 3,916.67% -93.26% -99.56% -
  Horiz. % 20.27% 17.02% 2.65% 1.18% 0.03% 0.44% 100.00%
Total Cost 54,460 61,968 36,199 31,054 19,516 -17,356 10,173 205.09%
  QoQ % -12.12% 71.19% 16.57% 59.12% 212.45% -270.61% -
  Horiz. % 535.34% 609.14% 355.83% 305.27% 191.84% -170.61% 100.00%
Net Worth 25,499 25,135 24,999 26,499 27,000 27,500 17,494 28.46%
  QoQ % 1.45% 0.54% -5.66% -1.85% -1.82% 57.19% -
  Horiz. % 145.75% 143.67% 142.90% 151.47% 154.33% 157.19% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 25,499 25,135 24,999 26,499 27,000 27,500 17,494 28.46%
  QoQ % 1.45% 0.54% -5.66% -1.85% -1.82% 57.19% -
  Horiz. % 145.75% 143.67% 142.90% 151.47% 154.33% 157.19% 100.00%
NOSH 49,998 50,270 49,999 49,999 49,999 50,000 49,985 0.02%
  QoQ % -0.54% 0.54% 0.00% -0.00% -0.00% 0.03% -
  Horiz. % 100.03% 100.57% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.15 % 2.34 % 16.98 % 28.25 % 49.01 % 177.41 % -53.28 % -
  QoQ % -8.12% -86.22% -39.89% -42.36% -72.37% 432.98% -
  Horiz. % -4.04% -4.39% -31.87% -53.02% -91.99% -332.98% 100.00%
ROE 4.71 % 5.92 % 29.62 % 46.14 % 69.48 % 144.65 % -20.21 % -
  QoQ % -20.44% -80.01% -35.80% -33.59% -51.97% 815.73% -
  Horiz. % -23.31% -29.29% -146.56% -228.30% -343.79% -715.73% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 111.32 126.23 87.20 86.56 76.55 44.84 13.28 311.06%
  QoQ % -11.81% 44.76% 0.74% 13.08% 70.72% 237.65% -
  Horiz. % 838.25% 950.53% 656.63% 651.81% 576.43% 337.65% 100.00%
EPS 2.40 2.96 14.81 24.45 37.52 79.56 -7.07 -
  QoQ % -18.92% -80.01% -39.43% -34.83% -52.84% 1,225.32% -
  Horiz. % -33.95% -41.87% -209.48% -345.83% -530.69% -1,125.32% 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 0.5000 0.5000 0.5300 0.5400 0.5500 0.3500 28.44%
  QoQ % 2.00% 0.00% -5.66% -1.85% -1.82% 57.14% -
  Horiz. % 145.71% 142.86% 142.86% 151.43% 154.29% 157.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 111.32 126.92 87.21 86.56 76.55 44.84 13.27 311.26%
  QoQ % -12.29% 45.53% 0.75% 13.08% 70.72% 237.91% -
  Horiz. % 838.88% 956.44% 657.20% 652.30% 576.87% 337.91% 100.00%
EPS 2.40 2.98 14.81 24.45 37.52 79.56 -7.07 -
  QoQ % -19.46% -79.88% -39.43% -34.83% -52.84% 1,225.32% -
  Horiz. % -33.95% -42.15% -209.48% -345.83% -530.69% -1,125.32% 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 0.5027 0.5000 0.5300 0.5400 0.5500 0.3499 28.47%
  QoQ % 1.45% 0.54% -5.66% -1.85% -1.82% 57.19% -
  Horiz. % 145.76% 143.67% 142.90% 151.47% 154.33% 157.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2400 0.1900 0.1900 0.2500 0.1600 0.1400 0.1800 -
P/RPS 0.22 0.15 0.22 0.29 0.21 0.31 1.36 -70.21%
  QoQ % 46.67% -31.82% -24.14% 38.10% -32.26% -77.21% -
  Horiz. % 16.18% 11.03% 16.18% 21.32% 15.44% 22.79% 100.00%
P/EPS 10.00 6.42 1.28 1.02 0.43 0.18 -2.55 -
  QoQ % 55.76% 401.56% 25.49% 137.21% 138.89% 107.06% -
  Horiz. % -392.16% -251.76% -50.20% -40.00% -16.86% -7.06% 100.00%
EY 10.00 15.58 77.95 97.81 234.50 568.29 -39.29 -
  QoQ % -35.82% -80.01% -20.30% -58.29% -58.74% 1,546.40% -
  Horiz. % -25.45% -39.65% -198.40% -248.94% -596.84% -1,446.40% 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 0.47 0.38 0.38 0.47 0.30 0.25 0.51 -5.29%
  QoQ % 23.68% 0.00% -19.15% 56.67% 20.00% -50.98% -
  Horiz. % 92.16% 74.51% 74.51% 92.16% 58.82% 49.02% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 30/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.2400 0.2300 0.1700 0.1900 0.2000 0.4900 0.1700 -
P/RPS 0.22 0.18 0.19 0.22 0.26 1.09 1.28 -68.99%
  QoQ % 22.22% -5.26% -13.64% -15.38% -76.15% -14.84% -
  Horiz. % 17.19% 14.06% 14.84% 17.19% 20.31% 85.16% 100.00%
P/EPS 10.00 7.77 1.15 0.78 0.53 0.62 -2.40 -
  QoQ % 28.70% 575.65% 47.44% 47.17% -14.52% 125.83% -
  Horiz. % -416.67% -323.75% -47.92% -32.50% -22.08% -25.83% 100.00%
EY 10.00 12.87 87.12 128.70 187.60 162.37 -41.60 -
  QoQ % -22.30% -85.23% -32.31% -31.40% 15.54% 490.31% -
  Horiz. % -24.04% -30.94% -209.42% -309.38% -450.96% -390.31% 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 0.47 0.46 0.34 0.36 0.37 0.89 0.49 -2.73%
  QoQ % 2.17% 35.29% -5.56% -2.70% -58.43% 81.63% -
  Horiz. % 95.92% 93.88% 69.39% 73.47% 75.51% 181.63% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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