Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2009-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -84.98%    YoY -     -114.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,605 6,637 5,238 3,772 1,659 10,378 8,154 -22.09%
  QoQ % -15.55% 26.71% 38.87% 127.37% -84.01% 27.27% -
  Horiz. % 68.74% 81.40% 64.24% 46.26% 20.35% 127.27% 100.00%
PBT 10,033 3,420 -771 -434 -233 471 463 675.81%
  QoQ % 193.36% 543.58% -77.65% -86.27% -149.47% 1.73% -
  Horiz. % 2,166.95% 738.66% -166.52% -93.74% -50.32% 101.73% 100.00%
Tax -89 -6,956 0 0 0 -175 11 -
  QoQ % 98.72% 0.00% 0.00% 0.00% 0.00% -1,690.91% -
  Horiz. % -809.09% -63,236.36% 0.00% 0.00% 0.00% -1,590.91% 100.00%
NP 9,944 -3,536 -771 -434 -233 296 474 659.25%
  QoQ % 381.22% -358.63% -77.65% -86.27% -178.72% -37.55% -
  Horiz. % 2,097.89% -745.99% -162.66% -91.56% -49.16% 62.45% 100.00%
NP to SH 9,945 -3,535 -766 -431 -233 332 485 647.79%
  QoQ % 381.33% -361.49% -77.73% -84.98% -170.18% -31.55% -
  Horiz. % 2,050.52% -728.87% -157.94% -88.87% -48.04% 68.45% 100.00%
Tax Rate 0.89 % 203.39 % - % - % - % 37.15 % -2.38 % -
  QoQ % -99.56% 0.00% 0.00% 0.00% 0.00% 1,660.92% -
  Horiz. % -37.39% -8,545.80% 0.00% 0.00% 0.00% -1,560.92% 100.00%
Total Cost -4,339 10,173 6,009 4,206 1,892 10,082 7,680 -
  QoQ % -142.65% 69.30% 42.87% 122.30% -81.23% 31.28% -
  Horiz. % -56.50% 132.46% 78.24% 54.77% 24.64% 131.28% 100.00%
Net Worth 27,500 17,494 20,526 21,048 20,821 21,499 20,999 19.68%
  QoQ % 57.19% -14.77% -2.48% 1.09% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.75% 100.23% 99.15% 102.38% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,500 17,494 20,526 21,048 20,821 21,499 20,999 19.68%
  QoQ % 57.19% -14.77% -2.48% 1.09% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.75% 100.23% 99.15% 102.38% 100.00%
NOSH 50,000 49,985 50,065 50,116 49,574 49,999 49,999 0.00%
  QoQ % 0.03% -0.16% -0.10% 1.09% -0.85% 0.00% -
  Horiz. % 100.00% 99.97% 100.13% 100.23% 99.15% 100.00% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 177.41 % -53.28 % -14.72 % -11.51 % -14.04 % 2.85 % 5.81 % 874.91%
  QoQ % 432.98% -261.96% -27.89% 18.02% -592.63% -50.95% -
  Horiz. % 3,053.53% -917.04% -253.36% -198.11% -241.65% 49.05% 100.00%
ROE 36.16 % -20.21 % -3.73 % -2.05 % -1.12 % 1.54 % 2.31 % 524.72%
  QoQ % 278.92% -441.82% -81.95% -83.04% -172.73% -33.33% -
  Horiz. % 1,565.37% -874.89% -161.47% -88.74% -48.48% 66.67% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.21 13.28 10.46 7.53 3.35 20.76 16.31 -22.10%
  QoQ % -15.59% 26.96% 38.91% 124.78% -83.86% 27.28% -
  Horiz. % 68.73% 81.42% 64.13% 46.17% 20.54% 127.28% 100.00%
EPS 19.89 -7.07 -1.53 -0.86 -0.47 0.66 0.97 647.79%
  QoQ % 381.33% -362.09% -77.91% -82.98% -171.21% -31.96% -
  Horiz. % 2,050.52% -728.87% -157.73% -88.66% -48.45% 68.04% 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 0.5500 0.3500 0.4100 0.4200 0.4200 0.4300 0.4200 19.68%
  QoQ % 57.14% -14.63% -2.38% 0.00% -2.33% 2.38% -
  Horiz. % 130.95% 83.33% 97.62% 100.00% 100.00% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.21 13.27 10.48 7.54 3.32 20.76 16.31 -22.10%
  QoQ % -15.52% 26.62% 38.99% 127.11% -84.01% 27.28% -
  Horiz. % 68.73% 81.36% 64.26% 46.23% 20.36% 127.28% 100.00%
EPS 19.89 -7.07 -1.53 -0.86 -0.47 0.66 0.97 647.79%
  QoQ % 381.33% -362.09% -77.91% -82.98% -171.21% -31.96% -
  Horiz. % 2,050.52% -728.87% -157.73% -88.66% -48.45% 68.04% 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 0.5500 0.3499 0.4105 0.4210 0.4164 0.4300 0.4200 19.68%
  QoQ % 57.19% -14.76% -2.49% 1.10% -3.16% 2.38% -
  Horiz. % 130.95% 83.31% 97.74% 100.24% 99.14% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.1800 0.2400 0.2000 0.1100 0.1000 0.1000 -
P/RPS 1.25 1.36 2.29 2.66 3.29 0.48 0.61 61.26%
  QoQ % -8.09% -40.61% -13.91% -19.15% 585.42% -21.31% -
  Horiz. % 204.92% 222.95% 375.41% 436.07% 539.34% 78.69% 100.00%
P/EPS 0.70 -2.55 -15.69 -23.26 -23.40 15.06 10.31 -83.33%
  QoQ % 127.45% 83.75% 32.55% 0.60% -255.38% 46.07% -
  Horiz. % 6.79% -24.73% -152.18% -225.61% -226.96% 146.07% 100.00%
EY 142.07 -39.29 -6.38 -4.30 -4.27 6.64 9.70 497.65%
  QoQ % 461.59% -515.83% -48.37% -0.70% -164.31% -31.55% -
  Horiz. % 1,464.64% -405.05% -65.77% -44.33% -44.02% 68.45% 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 0.25 0.51 0.59 0.48 0.26 0.23 0.24 2.76%
  QoQ % -50.98% -13.56% 22.92% 84.62% 13.04% -4.17% -
  Horiz. % 104.17% 212.50% 245.83% 200.00% 108.33% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 -
Price 0.4900 0.1700 0.1700 0.2500 0.2500 0.1200 0.1000 -
P/RPS 4.37 1.28 1.62 3.32 7.47 0.58 0.61 271.18%
  QoQ % 241.41% -20.99% -51.20% -55.56% 1,187.93% -4.92% -
  Horiz. % 716.39% 209.84% 265.57% 544.26% 1,224.59% 95.08% 100.00%
P/EPS 2.46 -2.40 -11.11 -29.07 -53.19 18.07 10.31 -61.50%
  QoQ % 202.50% 78.40% 61.78% 45.35% -394.36% 75.27% -
  Horiz. % 23.86% -23.28% -107.76% -281.96% -515.91% 175.27% 100.00%
EY 40.59 -41.60 -9.00 -3.44 -1.88 5.53 9.70 159.45%
  QoQ % 197.57% -362.22% -161.63% -82.98% -134.00% -42.99% -
  Horiz. % 418.45% -428.87% -92.78% -35.46% -19.38% 57.01% 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 0.89 0.49 0.41 0.60 0.60 0.28 0.24 139.39%
  QoQ % 81.63% 19.51% -31.67% 0.00% 114.29% 16.67% -
  Horiz. % 370.83% 204.17% 170.83% 250.00% 250.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers