Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -181.08%    YoY -     -288.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,326 23,964 11,979 47,269 38,283 25,615 12,204 107.06%
  QoQ % 51.59% 100.05% -74.66% 23.47% 49.46% 109.89% -
  Horiz. % 297.66% 196.36% 98.16% 387.32% 313.69% 209.89% 100.00%
PBT 1,638 1,288 954 230 1,908 1,337 -236 -
  QoQ % 27.17% 35.01% 314.78% -87.95% 42.71% 666.53% -
  Horiz. % -694.07% -545.76% -404.24% -97.46% -808.47% -566.53% 100.00%
Tax -697 -437 -336 -1,042 -1,111 -809 -381 49.63%
  QoQ % -59.50% -30.06% 67.75% 6.21% -37.33% -112.34% -
  Horiz. % 182.94% 114.70% 88.19% 273.49% 291.60% 212.34% 100.00%
NP 941 851 618 -812 797 528 -617 -
  QoQ % 10.58% 37.70% 176.11% -201.88% 50.95% 185.58% -
  Horiz. % -152.51% -137.93% -100.16% 131.60% -129.17% -85.58% 100.00%
NP to SH 942 852 618 -647 798 529 -617 -
  QoQ % 10.56% 37.86% 195.52% -181.08% 50.85% 185.74% -
  Horiz. % -152.67% -138.09% -100.16% 104.86% -129.34% -85.74% 100.00%
Tax Rate 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % 60.51 % - % -
  QoQ % 25.41% -3.66% -92.23% 678.02% -3.77% 0.00% -
  Horiz. % 70.32% 56.07% 58.21% 748.70% 96.23% 100.00% -
Total Cost 35,385 23,113 11,361 48,081 37,486 25,087 12,821 96.88%
  QoQ % 53.10% 103.44% -76.37% 28.26% 49.42% 95.67% -
  Horiz. % 275.99% 180.27% 88.61% 375.02% 292.38% 195.67% 100.00%
Net Worth 25,499 25,559 24,999 24,499 25,999 25,499 24,499 2.71%
  QoQ % -0.24% 2.24% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.33% 102.04% 100.00% 106.12% 104.08% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,499 25,559 24,999 24,499 25,999 25,499 24,499 2.71%
  QoQ % -0.24% 2.24% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.33% 102.04% 100.00% 106.12% 104.08% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % 2.06 % -5.06 % -
  QoQ % -27.04% -31.20% 400.00% -182.69% 0.97% 140.71% -
  Horiz. % -51.19% -70.16% -101.98% 33.99% -41.11% -40.71% 100.00%
ROE 3.69 % 3.33 % 2.47 % -2.64 % 3.07 % 2.07 % -2.52 % -
  QoQ % 10.81% 34.82% 193.56% -185.99% 48.31% 182.14% -
  Horiz. % -146.43% -132.14% -98.02% 104.76% -121.83% -82.14% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.65 47.82 23.96 94.54 76.57 51.23 24.41 107.05%
  QoQ % 51.92% 99.58% -74.66% 23.47% 49.46% 109.87% -
  Horiz. % 297.62% 195.90% 98.16% 387.30% 313.68% 209.87% 100.00%
EPS 1.88 1.70 1.24 -1.29 1.60 1.06 -1.23 -
  QoQ % 10.59% 37.10% 196.12% -180.62% 50.94% 186.18% -
  Horiz. % -152.85% -138.21% -100.81% 104.88% -130.08% -86.18% 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 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.65 47.82 23.96 94.54 76.57 51.23 24.41 107.05%
  QoQ % 51.92% 99.58% -74.66% 23.47% 49.46% 109.87% -
  Horiz. % 297.62% 195.90% 98.16% 387.30% 313.68% 209.87% 100.00%
EPS 1.88 1.70 1.24 -1.29 1.60 1.06 -1.23 -
  QoQ % 10.59% 37.10% 196.12% -180.62% 50.94% 186.18% -
  Horiz. % -152.85% -138.21% -100.81% 104.88% -130.08% -86.18% 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 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 0.2200 -
P/RPS 0.37 0.49 0.92 0.18 0.22 0.39 0.90 -44.74%
  QoQ % -24.49% -46.74% 411.11% -18.18% -43.59% -56.67% -
  Horiz. % 41.11% 54.44% 102.22% 20.00% 24.44% 43.33% 100.00%
P/EPS 14.33 13.82 17.80 -13.14 10.65 18.90 -17.83 -
  QoQ % 3.69% -22.36% 235.46% -223.38% -43.65% 206.00% -
  Horiz. % -80.37% -77.51% -99.83% 73.70% -59.73% -106.00% 100.00%
EY 6.98 7.23 5.62 -7.61 9.39 5.29 -5.61 -
  QoQ % -3.46% 28.65% 173.85% -181.04% 77.50% 194.30% -
  Horiz. % -124.42% -128.88% -100.18% 135.65% -167.38% -94.30% 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 0.53 0.46 0.44 0.35 0.33 0.39 0.45 11.54%
  QoQ % 15.22% 4.55% 25.71% 6.06% -15.38% -13.33% -
  Horiz. % 117.78% 102.22% 97.78% 77.78% 73.33% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 0.2200 -
P/RPS 0.45 0.50 0.98 0.26 0.27 0.31 0.90 -37.03%
  QoQ % -10.00% -48.98% 276.92% -3.70% -12.90% -65.56% -
  Horiz. % 50.00% 55.56% 108.89% 28.89% 30.00% 34.44% 100.00%
P/EPS 17.52 14.12 19.01 -18.93 12.84 15.12 -17.83 -
  QoQ % 24.08% -25.72% 200.42% -247.43% -15.08% 184.80% -
  Horiz. % -98.26% -79.19% -106.62% 106.17% -72.01% -84.80% 100.00%
EY 5.71 7.08 5.26 -5.28 7.79 6.61 -5.61 -
  QoQ % -19.35% 34.60% 199.62% -167.78% 17.85% 217.83% -
  Horiz. % -101.78% -126.20% -93.76% 94.12% -138.86% -117.83% 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 0.65 0.47 0.47 0.50 0.39 0.31 0.45 27.81%
  QoQ % 38.30% 0.00% -6.00% 28.21% 25.81% -31.11% -
  Horiz. % 144.44% 104.44% 104.44% 111.11% 86.67% 68.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers