Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2012-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -37.34%    YoY -     -95.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 38,283 25,615 12,204 49,382 39,321 27,829 15,864 79.82%
  QoQ % 49.46% 109.89% -75.29% 25.59% 41.30% 75.42% -
  Horiz. % 241.32% 161.47% 76.93% 311.28% 247.86% 175.42% 100.00%
PBT 1,908 1,337 -236 607 1,517 1,019 569 123.87%
  QoQ % 42.71% 666.53% -138.88% -59.99% 48.87% 79.09% -
  Horiz. % 335.33% 234.97% -41.48% 106.68% 266.61% 179.09% 100.00%
Tax -1,111 -809 -381 -264 -969 -420 -197 216.50%
  QoQ % -37.33% -112.34% -44.32% 72.76% -130.71% -113.20% -
  Horiz. % 563.96% 410.66% 193.40% 134.01% 491.88% 213.20% 100.00%
NP 797 528 -617 343 548 599 372 66.12%
  QoQ % 50.95% 185.58% -279.88% -37.41% -8.51% 61.02% -
  Horiz. % 214.25% 141.94% -165.86% 92.20% 147.31% 161.02% 100.00%
NP to SH 798 529 -617 344 549 600 372 66.25%
  QoQ % 50.85% 185.74% -279.36% -37.34% -8.50% 61.29% -
  Horiz. % 214.52% 142.20% -165.86% 92.47% 147.58% 161.29% 100.00%
Tax Rate 58.23 % 60.51 % - % 43.49 % 63.88 % 41.22 % 34.62 % 41.39%
  QoQ % -3.77% 0.00% 0.00% -31.92% 54.97% 19.06% -
  Horiz. % 168.20% 174.78% 0.00% 125.62% 184.52% 119.06% 100.00%
Total Cost 37,486 25,087 12,821 49,039 38,773 27,230 15,492 80.14%
  QoQ % 49.42% 95.67% -73.86% 26.48% 42.39% 75.77% -
  Horiz. % 241.97% 161.94% 82.76% 316.54% 250.28% 175.77% 100.00%
Net Worth 25,999 25,499 24,499 24,999 25,499 25,499 25,135 2.28%
  QoQ % 1.96% 4.08% -2.00% -1.96% 0.00% 1.45% -
  Horiz. % 103.44% 101.45% 97.47% 99.46% 101.45% 101.45% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 25,999 25,499 24,499 24,999 25,499 25,499 25,135 2.28%
  QoQ % 1.96% 4.08% -2.00% -1.96% 0.00% 1.45% -
  Horiz. % 103.44% 101.45% 97.47% 99.46% 101.45% 101.45% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 50,270 -0.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.54% -
  Horiz. % 99.46% 99.46% 99.46% 99.46% 99.46% 99.46% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.08 % 2.06 % -5.06 % 0.69 % 1.39 % 2.15 % 2.34 % -7.55%
  QoQ % 0.97% 140.71% -833.33% -50.36% -35.35% -8.12% -
  Horiz. % 88.89% 88.03% -216.24% 29.49% 59.40% 91.88% 100.00%
ROE 3.07 % 2.07 % -2.52 % 1.38 % 2.15 % 2.35 % 1.48 % 62.58%
  QoQ % 48.31% 182.14% -282.61% -35.81% -8.51% 58.78% -
  Horiz. % 207.43% 139.86% -170.27% 93.24% 145.27% 158.78% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.57 51.23 24.41 98.77 78.64 55.66 31.56 80.46%
  QoQ % 49.46% 109.87% -75.29% 25.60% 41.29% 76.36% -
  Horiz. % 242.62% 162.33% 77.34% 312.96% 249.18% 176.36% 100.00%
EPS 1.60 1.06 -1.23 0.69 1.10 1.20 0.74 67.13%
  QoQ % 50.94% 186.18% -278.26% -37.27% -8.33% 62.16% -
  Horiz. % 216.22% 143.24% -166.22% 93.24% 148.65% 162.16% 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 0.5200 0.5100 0.4900 0.5000 0.5100 0.5100 0.5000 2.65%
  QoQ % 1.96% 4.08% -2.00% -1.96% 0.00% 2.00% -
  Horiz. % 104.00% 102.00% 98.00% 100.00% 102.00% 102.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.57 51.23 24.41 98.77 78.64 55.66 31.73 79.82%
  QoQ % 49.46% 109.87% -75.29% 25.60% 41.29% 75.42% -
  Horiz. % 241.32% 161.46% 76.93% 311.28% 247.84% 175.42% 100.00%
EPS 1.60 1.06 -1.23 0.69 1.10 1.20 0.74 67.13%
  QoQ % 50.94% 186.18% -278.26% -37.27% -8.33% 62.16% -
  Horiz. % 216.22% 143.24% -166.22% 93.24% 148.65% 162.16% 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 0.5200 0.5100 0.4900 0.5000 0.5100 0.5100 0.5027 2.28%
  QoQ % 1.96% 4.08% -2.00% -1.96% 0.00% 1.45% -
  Horiz. % 103.44% 101.45% 97.47% 99.46% 101.45% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1700 0.2000 0.2200 0.2500 0.3100 0.2400 0.1900 -
P/RPS 0.22 0.39 0.90 0.25 0.39 0.43 0.60 -48.74%
  QoQ % -43.59% -56.67% 260.00% -35.90% -9.30% -28.33% -
  Horiz. % 36.67% 65.00% 150.00% 41.67% 65.00% 71.67% 100.00%
P/EPS 10.65 18.90 -17.83 36.34 28.23 20.00 25.68 -44.36%
  QoQ % -43.65% 206.00% -149.06% 28.73% 41.15% -22.12% -
  Horiz. % 41.47% 73.60% -69.43% 141.51% 109.93% 77.88% 100.00%
EY 9.39 5.29 -5.61 2.75 3.54 5.00 3.89 79.85%
  QoQ % 77.50% 194.30% -304.00% -22.32% -29.20% 28.53% -
  Horiz. % 241.39% 135.99% -144.22% 70.69% 91.00% 128.53% 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 0.33 0.39 0.45 0.50 0.61 0.47 0.38 -8.97%
  QoQ % -15.38% -13.33% -10.00% -18.03% 29.79% 23.68% -
  Horiz. % 86.84% 102.63% 118.42% 131.58% 160.53% 123.68% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 -
Price 0.2050 0.1600 0.2200 0.2500 0.2300 0.2400 0.2300 -
P/RPS 0.27 0.31 0.90 0.25 0.29 0.43 0.73 -48.44%
  QoQ % -12.90% -65.56% 260.00% -13.79% -32.56% -41.10% -
  Horiz. % 36.99% 42.47% 123.29% 34.25% 39.73% 58.90% 100.00%
P/EPS 12.84 15.12 -17.83 36.34 20.95 20.00 31.08 -44.50%
  QoQ % -15.08% 184.80% -149.06% 73.46% 4.75% -35.65% -
  Horiz. % 41.31% 48.65% -57.37% 116.92% 67.41% 64.35% 100.00%
EY 7.79 6.61 -5.61 2.75 4.77 5.00 3.22 80.12%
  QoQ % 17.85% 217.83% -304.00% -42.35% -4.60% 55.28% -
  Horiz. % 241.93% 205.28% -174.22% 85.40% 148.14% 155.28% 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 0.39 0.31 0.45 0.50 0.45 0.47 0.46 -10.41%
  QoQ % 25.81% -31.11% -10.00% 11.11% -4.26% 2.17% -
  Horiz. % 84.78% 67.39% 97.83% 108.70% 97.83% 102.17% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers