[AMTEK] QoQ Cumulative Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,302 7,883 3,213 25,822 18,228 10,723 4,656 69.88% QoQ % 30.69% 145.35% -87.56% 41.66% 69.99% 130.30% - Horiz. % 221.26% 169.31% 69.01% 554.60% 391.49% 230.30% 100.00%
PBT -4,363 -2,968 -1,256 -3,261 -2,492 -2,539 -1,739 84.74% QoQ % -47.00% -136.31% 61.48% -30.86% 1.85% -46.00% - Horiz. % 250.89% 170.67% 72.23% 187.52% 143.30% 146.00% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -4,363 -2,968 -1,256 -3,261 -2,492 -2,539 -1,739 84.74% QoQ % -47.00% -136.31% 61.48% -30.86% 1.85% -46.00% - Horiz. % 250.89% 170.67% 72.23% 187.52% 143.30% 146.00% 100.00%
NP to SH -4,413 -3,018 -1,306 -3,260 -2,491 -2,538 -1,739 86.15% QoQ % -46.22% -131.09% 59.94% -30.87% 1.85% -45.95% - Horiz. % 253.77% 173.55% 75.10% 187.46% 143.24% 145.95% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,665 10,851 4,469 29,083 20,720 13,262 6,395 73.99% QoQ % 35.15% 142.81% -84.63% 40.36% 56.24% 107.38% - Horiz. % 229.32% 169.68% 69.88% 454.78% 324.00% 207.38% 100.00%
Net Worth 10,499 11,499 9,499 14,499 15,499 15,499 15,999 -24.50% QoQ % -8.70% 21.05% -34.48% -6.45% 0.00% -3.12% - Horiz. % 65.62% 71.88% 59.38% 90.62% 96.88% 96.88% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 10,499 11,499 9,499 14,499 15,499 15,499 15,999 -24.50% QoQ % -8.70% 21.05% -34.48% -6.45% 0.00% -3.12% - Horiz. % 65.62% 71.88% 59.38% 90.62% 96.88% 96.88% 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -42.35 % -37.65 % -39.09 % -12.63 % -13.67 % -23.68 % -37.35 % 8.74% QoQ % -12.48% 3.68% -209.50% 7.61% 42.27% 36.60% - Horiz. % 113.39% 100.80% 104.66% 33.82% 36.60% 63.40% 100.00%
ROE -42.03 % -26.24 % -13.75 % -22.48 % -16.07 % -16.37 % -10.87 % 146.55% QoQ % -60.18% -90.84% 38.83% -39.89% 1.83% -50.60% - Horiz. % 386.66% 241.40% 126.49% 206.81% 147.84% 150.60% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.60 15.77 6.43 51.65 36.46 21.45 9.31 69.89% QoQ % 30.63% 145.26% -87.55% 41.66% 69.98% 130.40% - Horiz. % 221.27% 169.39% 69.07% 554.78% 391.62% 230.40% 100.00%
EPS -8.83 -6.04 -2.61 -6.52 -4.98 -5.08 -3.48 86.14% QoQ % -46.19% -131.42% 59.97% -30.92% 1.97% -45.98% - Horiz. % 253.74% 173.56% 75.00% 187.36% 143.10% 145.98% 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 0.2100 0.2300 0.1900 0.2900 0.3100 0.3100 0.3200 -24.50% QoQ % -8.70% 21.05% -34.48% -6.45% 0.00% -3.12% - Horiz. % 65.62% 71.88% 59.38% 90.62% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.60 15.77 6.43 51.65 36.46 21.45 9.31 69.89% QoQ % 30.63% 145.26% -87.55% 41.66% 69.98% 130.40% - Horiz. % 221.27% 169.39% 69.07% 554.78% 391.62% 230.40% 100.00%
EPS -8.83 -6.04 -2.61 -6.52 -4.98 -5.08 -3.48 86.14% QoQ % -46.19% -131.42% 59.97% -30.92% 1.97% -45.98% - Horiz. % 253.74% 173.56% 75.00% 187.36% 143.10% 145.98% 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 0.2100 0.2300 0.1900 0.2900 0.3100 0.3100 0.3200 -24.50% QoQ % -8.70% 21.05% -34.48% -6.45% 0.00% -3.12% - Horiz. % 65.62% 71.88% 59.38% 90.62% 96.88% 96.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2850 0.3350 0.3050 0.3800 0.2800 0.2200 0.2450 -
P/RPS 1.38 2.12 4.75 0.74 0.77 1.03 2.63 -34.97% QoQ % -34.91% -55.37% 541.89% -3.90% -25.24% -60.84% - Horiz. % 52.47% 80.61% 180.61% 28.14% 29.28% 39.16% 100.00%
P/EPS -3.23 -5.55 -11.68 -5.83 -5.62 -4.33 -7.04 -40.54% QoQ % 41.80% 52.48% -100.34% -3.74% -29.79% 38.49% - Horiz. % 45.88% 78.84% 165.91% 82.81% 79.83% 61.51% 100.00%
EY -30.97 -18.02 -8.56 -17.16 -17.79 -23.07 -14.20 68.26% QoQ % -71.86% -110.51% 50.12% 3.54% 22.89% -62.46% - Horiz. % 218.10% 126.90% 60.28% 120.85% 125.28% 162.46% 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 1.36 1.46 1.61 1.31 0.90 0.71 0.77 46.17% QoQ % -6.85% -9.32% 22.90% 45.56% 26.76% -7.79% - Horiz. % 176.62% 189.61% 209.09% 170.13% 116.88% 92.21% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 22/02/18 23/11/17 28/08/17 29/05/17 28/02/17 22/11/16 -
Price 0.2900 0.2850 0.3150 0.3300 0.3800 0.2600 0.2300 -
P/RPS 1.41 1.81 4.90 0.64 1.04 1.21 2.47 -31.21% QoQ % -22.10% -63.06% 665.63% -38.46% -14.05% -51.01% - Horiz. % 57.09% 73.28% 198.38% 25.91% 42.11% 48.99% 100.00%
P/EPS -3.29 -4.72 -12.06 -5.06 -7.63 -5.12 -6.61 -37.22% QoQ % 30.30% 60.86% -138.34% 33.68% -49.02% 22.54% - Horiz. % 49.77% 71.41% 182.45% 76.55% 115.43% 77.46% 100.00%
EY -30.44 -21.18 -8.29 -19.76 -13.11 -19.52 -15.12 59.51% QoQ % -43.72% -155.49% 58.05% -50.72% 32.84% -29.10% - Horiz. % 201.32% 140.08% 54.83% 130.69% 86.71% 129.10% 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 1.38 1.24 1.66 1.14 1.23 0.84 0.72 54.36% QoQ % 11.29% -25.30% 45.61% -7.32% 46.43% 16.67% - Horiz. % 191.67% 172.22% 230.56% 158.33% 170.83% 116.67% 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 Q4 2017.pdf 
