Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2011-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     61.29%    YoY -     -93.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,204 49,382 39,321 27,829 15,864 43,602 32,461 -47.82%
  QoQ % -75.29% 25.59% 41.30% 75.42% -63.62% 34.32% -
  Horiz. % 37.60% 152.13% 121.13% 85.73% 48.87% 134.32% 100.00%
PBT -236 607 1,517 1,019 569 7,824 9,396 -
  QoQ % -138.88% -59.99% 48.87% 79.09% -92.73% -16.73% -
  Horiz. % -2.51% 6.46% 16.15% 10.85% 6.06% 83.27% 100.00%
Tax -381 -264 -969 -420 -197 -421 -226 41.51%
  QoQ % -44.32% 72.76% -130.71% -113.20% 53.21% -86.28% -
  Horiz. % 168.58% 116.81% 428.76% 185.84% 87.17% 186.28% 100.00%
NP -617 343 548 599 372 7,403 9,170 -
  QoQ % -279.88% -37.41% -8.51% 61.02% -94.98% -19.27% -
  Horiz. % -6.73% 3.74% 5.98% 6.53% 4.06% 80.73% 100.00%
NP to SH -617 344 549 600 372 7,405 9,170 -
  QoQ % -279.36% -37.34% -8.50% 61.29% -94.98% -19.25% -
  Horiz. % -6.73% 3.75% 5.99% 6.54% 4.06% 80.75% 100.00%
Tax Rate - % 43.49 % 63.88 % 41.22 % 34.62 % 5.38 % 2.41 % -
  QoQ % 0.00% -31.92% 54.97% 19.06% 543.49% 123.24% -
  Horiz. % 0.00% 1,804.56% 2,650.62% 1,710.37% 1,436.51% 223.24% 100.00%
Total Cost 12,821 49,039 38,773 27,230 15,492 36,199 23,291 -32.76%
  QoQ % -73.86% 26.48% 42.39% 75.77% -57.20% 55.42% -
  Horiz. % 55.05% 210.55% 166.47% 116.91% 66.51% 155.42% 100.00%
Net Worth 24,499 24,999 25,499 25,499 25,135 24,999 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 0.54% -5.66% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 94.34% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,499 24,999 25,499 25,499 25,135 24,999 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 0.54% -5.66% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 94.34% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,270 49,999 49,999 -0.00%
  QoQ % 0.00% 0.00% 0.00% -0.54% 0.54% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.54% 100.00% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -5.06 % 0.69 % 1.39 % 2.15 % 2.34 % 16.98 % 28.25 % -
  QoQ % -833.33% -50.36% -35.35% -8.12% -86.22% -39.89% -
  Horiz. % -17.91% 2.44% 4.92% 7.61% 8.28% 60.11% 100.00%
ROE -2.52 % 1.38 % 2.15 % 2.35 % 1.48 % 29.62 % 34.60 % -
  QoQ % -282.61% -35.81% -8.51% 58.78% -95.00% -14.39% -
  Horiz. % -7.28% 3.99% 6.21% 6.79% 4.28% 85.61% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.41 98.77 78.64 55.66 31.56 87.20 64.92 -47.81%
  QoQ % -75.29% 25.60% 41.29% 76.36% -63.81% 34.32% -
  Horiz. % 37.60% 152.14% 121.13% 85.74% 48.61% 134.32% 100.00%
EPS -1.23 0.69 1.10 1.20 0.74 14.81 18.34 -
  QoQ % -278.26% -37.27% -8.33% 62.16% -95.00% -19.25% -
  Horiz. % -6.71% 3.76% 6.00% 6.54% 4.03% 80.75% 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 0.5000 0.5100 0.5100 0.5000 0.5000 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 2.00% 0.00% -5.66% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.34% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.41 98.77 78.64 55.66 31.73 87.21 64.92 -47.81%
  QoQ % -75.29% 25.60% 41.29% 75.42% -63.62% 34.33% -
  Horiz. % 37.60% 152.14% 121.13% 85.74% 48.88% 134.33% 100.00%
EPS -1.23 0.69 1.10 1.20 0.74 14.81 18.34 -
  QoQ % -278.26% -37.27% -8.33% 62.16% -95.00% -19.25% -
  Horiz. % -6.71% 3.76% 6.00% 6.54% 4.03% 80.75% 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 0.5000 0.5100 0.5100 0.5027 0.5000 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 0.54% -5.66% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.85% 94.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2200 0.2500 0.3100 0.2400 0.1900 0.1900 0.2500 -
P/RPS 0.90 0.25 0.39 0.43 0.60 0.22 0.39 74.36%
  QoQ % 260.00% -35.90% -9.30% -28.33% 172.73% -43.59% -
  Horiz. % 230.77% 64.10% 100.00% 110.26% 153.85% 56.41% 100.00%
P/EPS -17.83 36.34 28.23 20.00 25.68 1.28 1.36 -
  QoQ % -149.06% 28.73% 41.15% -22.12% 1,906.25% -5.88% -
  Horiz. % -1,311.03% 2,672.06% 2,075.74% 1,470.59% 1,888.24% 94.12% 100.00%
EY -5.61 2.75 3.54 5.00 3.89 77.95 73.36 -
  QoQ % -304.00% -22.32% -29.20% 28.53% -95.01% 6.26% -
  Horiz. % -7.65% 3.75% 4.83% 6.82% 5.30% 106.26% 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 0.45 0.50 0.61 0.47 0.38 0.38 0.47 -2.85%
  QoQ % -10.00% -18.03% 29.79% 23.68% 0.00% -19.15% -
  Horiz. % 95.74% 106.38% 129.79% 100.00% 80.85% 80.85% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.2200 0.2500 0.2300 0.2400 0.2300 0.1700 0.1900 -
P/RPS 0.90 0.25 0.29 0.43 0.73 0.19 0.29 112.32%
  QoQ % 260.00% -13.79% -32.56% -41.10% 284.21% -34.48% -
  Horiz. % 310.34% 86.21% 100.00% 148.28% 251.72% 65.52% 100.00%
P/EPS -17.83 36.34 20.95 20.00 31.08 1.15 1.04 -
  QoQ % -149.06% 73.46% 4.75% -35.65% 2,602.61% 10.58% -
  Horiz. % -1,714.42% 3,494.23% 2,014.42% 1,923.08% 2,988.46% 110.58% 100.00%
EY -5.61 2.75 4.77 5.00 3.22 87.12 96.53 -
  QoQ % -304.00% -42.35% -4.60% 55.28% -96.30% -9.75% -
  Horiz. % -5.81% 2.85% 4.94% 5.18% 3.34% 90.25% 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 0.45 0.50 0.45 0.47 0.46 0.34 0.36 15.99%
  QoQ % -10.00% 11.11% -4.26% 2.17% 35.29% -5.56% -
  Horiz. % 125.00% 138.89% 125.00% 130.56% 127.78% 94.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

698  399  555  766 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.285+0.115 
 SAPNRG 0.12+0.005 
 BINTAI 1.02+0.175 
 KANGER 0.175+0.005 
 KNM 0.21+0.005 
 TOPBLDS 0.105+0.02 
 ARMADA 0.36+0.04 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS