[AMTEK] QoQ Annualized Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,446 18,624 31,799 32,688 30,578 33,724 40,168 -34.06% QoQ % 15.15% -41.43% -2.72% 6.90% -9.33% -16.04% - Horiz. % 53.39% 46.37% 79.17% 81.38% 76.13% 83.96% 100.00%
PBT -5,078 -6,956 -2,614 -3,070 -3,308 -1,208 -3,333 32.24% QoQ % 27.00% -166.11% 14.87% 7.17% -173.84% 63.76% - Horiz. % 152.36% 208.70% 78.43% 92.13% 99.25% 36.24% 100.00%
Tax 0 0 -6 0 0 0 7,135 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -0.08% 0.00% 0.00% 0.00% 100.00%
NP -5,078 -6,956 -2,620 -3,070 -3,308 -1,208 3,802 - QoQ % 27.00% -165.50% 14.68% 7.17% -173.84% -131.77% - Horiz. % -133.56% -182.96% -68.91% -80.76% -87.01% -31.77% 100.00%
NP to SH -5,076 -6,956 -2,619 -3,069 -3,306 -1,204 -3,801 21.16% QoQ % 27.03% -165.60% 14.67% 7.16% -174.58% 68.32% - Horiz. % 133.54% 183.00% 68.90% 80.75% 86.98% 31.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 26,524 25,580 34,419 35,758 33,886 34,932 36,366 -18.90% QoQ % 3.69% -25.68% -3.75% 5.53% -2.99% -3.94% - Horiz. % 72.94% 70.34% 94.65% 98.33% 93.18% 96.06% 100.00%
Net Worth 15,499 15,999 17,999 17,999 18,999 19,999 20,499 -16.94% QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% - Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 15,499 15,999 17,999 17,999 18,999 19,999 20,499 -16.94% QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% - Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 50,000 -0.00% 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -23.68 % -37.35 % -8.24 % -9.39 % -10.82 % -3.58 % 9.47 % - QoQ % 36.60% -353.28% 12.25% 13.22% -202.23% -137.80% - Horiz. % -250.05% -394.40% -87.01% -99.16% -114.26% -37.80% 100.00%
ROE -32.75 % -43.48 % -14.55 % -17.05 % -17.40 % -6.02 % -18.54 % 45.88% QoQ % 24.68% -198.83% 14.66% 2.01% -189.04% 67.53% - Horiz. % 176.65% 234.52% 78.48% 91.96% 93.85% 32.47% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.89 37.25 63.60 65.38 61.16 67.45 80.34 -34.07% QoQ % 15.14% -41.43% -2.72% 6.90% -9.33% -16.04% - Horiz. % 53.39% 46.37% 79.16% 81.38% 76.13% 83.96% 100.00%
EPS -10.16 -13.92 -5.24 -6.13 -6.62 -2.40 -7.60 21.25% QoQ % 27.01% -165.65% 14.52% 7.40% -175.83% 68.42% - Horiz. % 133.68% 183.16% 68.95% 80.66% 87.11% 31.58% 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 0.3100 0.3200 0.3600 0.3600 0.3800 0.4000 0.4100 -16.93% QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% - Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.89 37.25 63.60 65.38 61.16 67.45 80.34 -34.07% QoQ % 15.14% -41.43% -2.72% 6.90% -9.33% -16.04% - Horiz. % 53.39% 46.37% 79.16% 81.38% 76.13% 83.96% 100.00%
EPS -10.16 -13.92 -5.24 -6.13 -6.62 -2.40 -7.60 21.25% QoQ % 27.01% -165.65% 14.52% 7.40% -175.83% 68.42% - Horiz. % 133.68% 183.16% 68.95% 80.66% 87.11% 31.58% 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 0.3100 0.3200 0.3600 0.3600 0.3800 0.4000 0.4100 -16.93% QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% - Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2200 0.2450 0.2500 0.2300 0.2650 0.2300 0.5100 -
P/RPS 0.51 0.66 0.39 0.35 0.43 0.34 0.63 -13.08% QoQ % -22.73% 69.23% 11.43% -18.60% 26.47% -46.03% - Horiz. % 80.95% 104.76% 61.90% 55.56% 68.25% 53.97% 100.00%
P/EPS -2.17 -1.76 -4.77 -3.75 -4.01 -9.55 -6.71 -52.72% QoQ % -23.30% 63.10% -27.20% 6.48% 58.01% -42.32% - Horiz. % 32.34% 26.23% 71.09% 55.89% 59.76% 142.32% 100.00%
EY -46.15 -56.79 -20.95 -26.69 -24.95 -10.47 -14.91 111.66% QoQ % 18.74% -171.07% 21.51% -6.97% -138.30% 29.78% - Horiz. % 309.52% 380.89% 140.51% 179.01% 167.34% 70.22% 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 0.71 0.77 0.69 0.64 0.70 0.58 1.24 -30.93% QoQ % -7.79% 11.59% 7.81% -8.57% 20.69% -53.23% - Horiz. % 57.26% 62.10% 55.65% 51.61% 56.45% 46.77% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 25/11/15 28/08/15 -
Price 0.2600 0.2300 0.2600 0.2500 0.2500 0.2800 0.2300 -
P/RPS 0.61 0.62 0.41 0.38 0.41 0.42 0.29 63.80% QoQ % -1.61% 51.22% 7.89% -7.32% -2.38% 44.83% - Horiz. % 210.34% 213.79% 141.38% 131.03% 141.38% 144.83% 100.00%
P/EPS -2.56 -1.65 -4.96 -4.07 -3.78 -11.63 -3.03 -10.58% QoQ % -55.15% 66.73% -21.87% -7.67% 67.50% -283.83% - Horiz. % 84.49% 54.46% 163.70% 134.32% 124.75% 383.83% 100.00%
EY -39.05 -60.49 -20.15 -24.56 -26.45 -8.60 -33.05 11.71% QoQ % 35.44% -200.20% 17.96% 7.15% -207.56% 73.98% - Horiz. % 118.15% 183.03% 60.97% 74.31% 80.03% 26.02% 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 0.84 0.72 0.72 0.69 0.66 0.70 0.56 30.88% QoQ % 16.67% 0.00% 4.35% 4.55% -5.71% 25.00% - Horiz. % 150.00% 128.57% 128.57% 123.21% 117.86% 125.00% 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 2016.xls.pdf 
