Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2013-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     195.52%    YoY -     200.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,344 36,326 23,964 11,979 47,269 38,283 25,615 46.49%
  QoQ % 24.83% 51.59% 100.05% -74.66% 23.47% 49.46% -
  Horiz. % 177.02% 141.82% 93.55% 46.77% 184.54% 149.46% 100.00%
PBT 908 1,638 1,288 954 230 1,908 1,337 -22.79%
  QoQ % -44.57% 27.17% 35.01% 314.78% -87.95% 42.71% -
  Horiz. % 67.91% 122.51% 96.34% 71.35% 17.20% 142.71% 100.00%
Tax -1,083 -697 -437 -336 -1,042 -1,111 -809 21.53%
  QoQ % -55.38% -59.50% -30.06% 67.75% 6.21% -37.33% -
  Horiz. % 133.87% 86.16% 54.02% 41.53% 128.80% 137.33% 100.00%
NP -175 941 851 618 -812 797 528 -
  QoQ % -118.60% 10.58% 37.70% 176.11% -201.88% 50.95% -
  Horiz. % -33.14% 178.22% 161.17% 117.05% -153.79% 150.95% 100.00%
NP to SH -174 942 852 618 -647 798 529 -
  QoQ % -118.47% 10.56% 37.86% 195.52% -181.08% 50.85% -
  Horiz. % -32.89% 178.07% 161.06% 116.82% -122.31% 150.85% 100.00%
Tax Rate 119.27 % 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % 60.51 % 57.40%
  QoQ % 180.31% 25.41% -3.66% -92.23% 678.02% -3.77% -
  Horiz. % 197.11% 70.32% 56.07% 58.21% 748.70% 96.23% 100.00%
Total Cost 45,519 35,385 23,113 11,361 48,081 37,486 25,087 48.93%
  QoQ % 28.64% 53.10% 103.44% -76.37% 28.26% 49.42% -
  Horiz. % 181.44% 141.05% 92.13% 45.29% 191.66% 149.42% 100.00%
Net Worth 24,499 25,499 25,559 24,999 24,499 25,999 25,499 -2.64%
  QoQ % -3.92% -0.24% 2.24% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.24% 98.04% 96.08% 101.96% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,499 25,499 25,559 24,999 24,499 25,999 25,499 -2.64%
  QoQ % -3.92% -0.24% 2.24% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.24% 98.04% 96.08% 101.96% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.39 % 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % 2.06 % -
  QoQ % -115.06% -27.04% -31.20% 400.00% -182.69% 0.97% -
  Horiz. % -18.93% 125.73% 172.33% 250.49% -83.50% 100.97% 100.00%
ROE -0.71 % 3.69 % 3.33 % 2.47 % -2.64 % 3.07 % 2.07 % -
  QoQ % -119.24% 10.81% 34.82% 193.56% -185.99% 48.31% -
  Horiz. % -34.30% 178.26% 160.87% 119.32% -127.54% 148.31% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 72.65 47.82 23.96 94.54 76.57 51.23 46.49%
  QoQ % 24.83% 51.92% 99.58% -74.66% 23.47% 49.46% -
  Horiz. % 177.03% 141.81% 93.34% 46.77% 184.54% 149.46% 100.00%
EPS -0.35 1.88 1.70 1.24 -1.29 1.60 1.06 -
  QoQ % -118.62% 10.59% 37.10% 196.12% -180.62% 50.94% -
  Horiz. % -33.02% 177.36% 160.38% 116.98% -121.70% 150.94% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 -2.64%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.00% 98.04% 96.08% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 72.65 47.82 23.96 94.54 76.57 51.23 46.49%
  QoQ % 24.83% 51.92% 99.58% -74.66% 23.47% 49.46% -
  Horiz. % 177.03% 141.81% 93.34% 46.77% 184.54% 149.46% 100.00%
EPS -0.35 1.88 1.70 1.24 -1.29 1.60 1.06 -
  QoQ % -118.62% 10.59% 37.10% 196.12% -180.62% 50.94% -
  Horiz. % -33.02% 177.36% 160.38% 116.98% -121.70% 150.94% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 -2.64%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.00% 98.04% 96.08% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 -
P/RPS 0.68 0.37 0.49 0.92 0.18 0.22 0.39 45.01%
  QoQ % 83.78% -24.49% -46.74% 411.11% -18.18% -43.59% -
  Horiz. % 174.36% 94.87% 125.64% 235.90% 46.15% 56.41% 100.00%
P/EPS -178.16 14.33 13.82 17.80 -13.14 10.65 18.90 -
  QoQ % -1,343.27% 3.69% -22.36% 235.46% -223.38% -43.65% -
  Horiz. % -942.65% 75.82% 73.12% 94.18% -69.52% 56.35% 100.00%
EY -0.56 6.98 7.23 5.62 -7.61 9.39 5.29 -
  QoQ % -108.02% -3.46% 28.65% 173.85% -181.04% 77.50% -
  Horiz. % -10.59% 131.95% 136.67% 106.24% -143.86% 177.50% 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 1.27 0.53 0.46 0.44 0.35 0.33 0.39 120.17%
  QoQ % 139.62% 15.22% 4.55% 25.71% 6.06% -15.38% -
  Horiz. % 325.64% 135.90% 117.95% 112.82% 89.74% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 -
P/RPS 0.56 0.45 0.50 0.98 0.26 0.27 0.31 48.49%
  QoQ % 24.44% -10.00% -48.98% 276.92% -3.70% -12.90% -
  Horiz. % 180.65% 145.16% 161.29% 316.13% 83.87% 87.10% 100.00%
P/EPS -145.11 17.52 14.12 19.01 -18.93 12.84 15.12 -
  QoQ % -928.25% 24.08% -25.72% 200.42% -247.43% -15.08% -
  Horiz. % -959.72% 115.87% 93.39% 125.73% -125.20% 84.92% 100.00%
EY -0.69 5.71 7.08 5.26 -5.28 7.79 6.61 -
  QoQ % -112.08% -19.35% 34.60% 199.62% -167.78% 17.85% -
  Horiz. % -10.44% 86.38% 107.11% 79.58% -79.88% 117.85% 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 1.03 0.65 0.47 0.47 0.50 0.39 0.31 123.15%
  QoQ % 58.46% 38.30% 0.00% -6.00% 28.21% 25.81% -
  Horiz. % 332.26% 209.68% 151.61% 151.61% 161.29% 125.81% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers