[AMTEK] QoQ Annualized Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,578 33,724 40,168 45,149 41,542 44,184 45,344 -23.04% QoQ % -9.33% -16.04% -11.03% 8.68% -5.98% -2.56% - Horiz. % 67.44% 74.37% 88.59% 99.57% 91.62% 97.44% 100.00%
PBT -3,308 -1,208 -3,333 -460 -866 -64 908 - QoQ % -173.84% 63.76% -624.57% 46.88% -1,253.12% -107.05% - Horiz. % -364.32% -133.04% -367.07% -50.66% -95.37% -7.05% 100.00%
Tax 0 0 7,135 -49 0 -128 -1,083 - QoQ % 0.00% 0.00% 14,562.93% 0.00% 0.00% 88.18% - Horiz. % -0.00% -0.00% -658.82% 4.56% -0.00% 11.82% 100.00%
NP -3,308 -1,208 3,802 -509 -866 -192 -175 605.82% QoQ % -173.84% -131.77% 846.47% 41.19% -351.04% -9.71% - Horiz. % 1,890.29% 690.29% -2,172.57% 291.05% 494.86% 109.71% 100.00%
NP to SH -3,306 -1,204 -3,801 -508 -864 188 -174 608.23% QoQ % -174.58% 68.32% -648.23% 41.20% -559.57% 208.05% - Horiz. % 1,900.00% 691.95% 2,184.48% 291.95% 496.55% -108.05% 100.00%
Tax Rate - % - % - % - % - % - % 119.27 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 33,886 34,932 36,366 45,658 42,408 44,376 45,519 -17.82% QoQ % -2.99% -3.94% -20.35% 7.67% -4.43% -2.51% - Horiz. % 74.44% 76.74% 79.89% 100.31% 93.17% 97.49% 100.00%
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55% QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% - Horiz. % 77.55% 81.63% 83.68% 97.96% 97.96% 100.00% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55% QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% - Horiz. % 77.55% 81.63% 83.68% 97.96% 97.96% 100.00% 100.00%
NOSH 49,998 49,998 50,000 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.82 % -3.58 % 9.47 % -1.13 % -2.08 % -0.43 % -0.39 % 810.92% QoQ % -202.23% -137.80% 938.05% 45.67% -383.72% -10.26% - Horiz. % 2,774.36% 917.95% -2,428.21% 289.74% 533.33% 110.26% 100.00%
ROE -17.40 % -6.02 % -18.54 % -2.12 % -3.60 % 0.77 % -0.71 % 738.81% QoQ % -189.04% 67.53% -774.53% 41.11% -567.53% 208.45% - Horiz. % 2,450.70% 847.89% 2,611.27% 298.59% 507.04% -108.45% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.16 67.45 80.34 90.30 83.09 88.37 90.69 -23.04% QoQ % -9.33% -16.04% -11.03% 8.68% -5.97% -2.56% - Horiz. % 67.44% 74.37% 88.59% 99.57% 91.62% 97.44% 100.00%
EPS -6.62 -2.40 -7.60 -1.01 -1.72 -0.40 -0.35 606.10% QoQ % -175.83% 68.42% -652.48% 41.28% -330.00% -14.29% - Horiz. % 1,891.43% 685.71% 2,171.43% 288.57% 491.43% 114.29% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55% QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% - Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.16 67.45 80.34 90.30 83.09 88.37 90.69 -23.04% QoQ % -9.33% -16.04% -11.03% 8.68% -5.97% -2.56% - Horiz. % 67.44% 74.37% 88.59% 99.57% 91.62% 97.44% 100.00%
EPS -6.62 -2.40 -7.60 -1.01 -1.72 -0.40 -0.35 606.10% QoQ % -175.83% 68.42% -652.48% 41.28% -330.00% -14.29% - Horiz. % 1,891.43% 685.71% 2,171.43% 288.57% 491.43% 114.29% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55% QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% - Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2650 0.2300 0.5100 0.5100 0.3100 0.4050 0.6200 -
P/RPS 0.43 0.34 0.63 0.56 0.37 0.46 0.68 -26.27% QoQ % 26.47% -46.03% 12.50% 51.35% -19.57% -32.35% - Horiz. % 63.24% 50.00% 92.65% 82.35% 54.41% 67.65% 100.00%
P/EPS -4.01 -9.55 -6.71 -50.20 -17.94 107.71 -178.16 -91.97% QoQ % 58.01% -42.32% 86.63% -179.82% -116.66% 160.46% - Horiz. % 2.25% 5.36% 3.77% 28.18% 10.07% -60.46% 100.00%
EY -24.95 -10.47 -14.91 -1.99 -5.57 0.93 -0.56 1,148.11% QoQ % -138.30% 29.78% -649.25% 64.27% -698.92% 266.07% - Horiz. % 4,455.36% 1,869.64% 2,662.50% 355.36% 994.64% -166.07% 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 0.70 0.58 1.24 1.06 0.65 0.83 1.27 -32.70% QoQ % 20.69% -53.23% 16.98% 63.08% -21.69% -34.65% - Horiz. % 55.12% 45.67% 97.64% 83.46% 51.18% 65.35% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.2500 0.2800 0.2300 0.5100 0.6000 0.3700 0.5050 -
P/RPS 0.41 0.42 0.29 0.56 0.72 0.42 0.56 -18.72% QoQ % -2.38% 44.83% -48.21% -22.22% 71.43% -25.00% - Horiz. % 73.21% 75.00% 51.79% 100.00% 128.57% 75.00% 100.00%
P/EPS -3.78 -11.63 -3.03 -50.20 -34.72 98.40 -145.11 -91.15% QoQ % 67.50% -283.83% 93.96% -44.59% -135.28% 167.81% - Horiz. % 2.60% 8.01% 2.09% 34.59% 23.93% -67.81% 100.00%
EY -26.45 -8.60 -33.05 -1.99 -2.88 1.02 -0.69 1,029.36% QoQ % -207.56% 73.98% -1,560.80% 30.90% -382.35% 247.83% - Horiz. % 3,833.33% 1,246.38% 4,789.85% 288.41% 417.39% -147.83% 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 0.66 0.70 0.56 1.06 1.25 0.76 1.03 -25.61% QoQ % -5.71% 25.00% -47.17% -15.20% 64.47% -26.21% - Horiz. % 64.08% 67.96% 54.37% 102.91% 121.36% 73.79% 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 Q3 2015.pdf 
