[AMTEK] QoQ Cumulative Quarter Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,979 47,269 38,283 25,615 12,204 49,382 39,321 -54.69% QoQ % -74.66% 23.47% 49.46% 109.89% -75.29% 25.59% - Horiz. % 30.46% 120.21% 97.36% 65.14% 31.04% 125.59% 100.00%
PBT 954 230 1,908 1,337 -236 607 1,517 -26.58% QoQ % 314.78% -87.95% 42.71% 666.53% -138.88% -59.99% - Horiz. % 62.89% 15.16% 125.77% 88.13% -15.56% 40.01% 100.00%
Tax -336 -1,042 -1,111 -809 -381 -264 -969 -50.61% QoQ % 67.75% 6.21% -37.33% -112.34% -44.32% 72.76% - Horiz. % 34.67% 107.53% 114.65% 83.49% 39.32% 27.24% 100.00%
NP 618 -812 797 528 -617 343 548 8.34% QoQ % 176.11% -201.88% 50.95% 185.58% -279.88% -37.41% - Horiz. % 112.77% -148.18% 145.44% 96.35% -112.59% 62.59% 100.00%
NP to SH 618 -647 798 529 -617 344 549 8.20% QoQ % 195.52% -181.08% 50.85% 185.74% -279.36% -37.34% - Horiz. % 112.57% -117.85% 145.36% 96.36% -112.39% 62.66% 100.00%
Tax Rate 35.22 % 453.04 % 58.23 % 60.51 % - % 43.49 % 63.88 % -32.74% QoQ % -92.23% 678.02% -3.77% 0.00% 0.00% -31.92% - Horiz. % 55.13% 709.20% 91.16% 94.72% 0.00% 68.08% 100.00%
Total Cost 11,361 48,081 37,486 25,087 12,821 49,039 38,773 -55.85% QoQ % -76.37% 28.26% 49.42% 95.67% -73.86% 26.48% - Horiz. % 29.30% 124.01% 96.68% 64.70% 33.07% 126.48% 100.00%
Net Worth 24,999 24,499 25,999 25,499 24,499 24,999 25,499 -1.31% QoQ % 2.04% -5.77% 1.96% 4.08% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.00% 96.08% 98.04% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,999 24,499 25,999 25,499 24,499 24,999 25,499 -1.31% QoQ % 2.04% -5.77% 1.96% 4.08% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.00% 96.08% 98.04% 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.16 % -1.72 % 2.08 % 2.06 % -5.06 % 0.69 % 1.39 % 139.56% QoQ % 400.00% -182.69% 0.97% 140.71% -833.33% -50.36% - Horiz. % 371.22% -123.74% 149.64% 148.20% -364.03% 49.64% 100.00%
ROE 2.47 % -2.64 % 3.07 % 2.07 % -2.52 % 1.38 % 2.15 % 9.68% QoQ % 193.56% -185.99% 48.31% 182.14% -282.61% -35.81% - Horiz. % 114.88% -122.79% 142.79% 96.28% -117.21% 64.19% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.96 94.54 76.57 51.23 24.41 98.77 78.64 -54.69% QoQ % -74.66% 23.47% 49.46% 109.87% -75.29% 25.60% - Horiz. % 30.47% 120.22% 97.37% 65.14% 31.04% 125.60% 100.00%
EPS 1.24 -1.29 1.60 1.06 -1.23 0.69 1.10 8.31% QoQ % 196.12% -180.62% 50.94% 186.18% -278.26% -37.27% - Horiz. % 112.73% -117.27% 145.45% 96.36% -111.82% 62.73% 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 0.5000 0.4900 0.5200 0.5100 0.4900 0.5000 0.5100 -1.31% QoQ % 2.04% -5.77% 1.96% 4.08% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.00% 96.08% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.96 94.54 76.57 51.23 24.41 98.77 78.64 -54.69% QoQ % -74.66% 23.47% 49.46% 109.87% -75.29% 25.60% - Horiz. % 30.47% 120.22% 97.37% 65.14% 31.04% 125.60% 100.00%
EPS 1.24 -1.29 1.60 1.06 -1.23 0.69 1.10 8.31% QoQ % 196.12% -180.62% 50.94% 186.18% -278.26% -37.27% - Horiz. % 112.73% -117.27% 145.45% 96.36% -111.82% 62.73% 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 0.5000 0.4900 0.5200 0.5100 0.4900 0.5000 0.5100 -1.31% QoQ % 2.04% -5.77% 1.96% 4.08% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.00% 96.08% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2200 0.1700 0.1700 0.2000 0.2200 0.2500 0.3100 -
P/RPS 0.92 0.18 0.22 0.39 0.90 0.25 0.39 77.12% QoQ % 411.11% -18.18% -43.59% -56.67% 260.00% -35.90% - Horiz. % 235.90% 46.15% 56.41% 100.00% 230.77% 64.10% 100.00%
P/EPS 17.80 -13.14 10.65 18.90 -17.83 36.34 28.23 -26.45% QoQ % 235.46% -223.38% -43.65% 206.00% -149.06% 28.73% - Horiz. % 63.05% -46.55% 37.73% 66.95% -63.16% 128.73% 100.00%
EY 5.62 -7.61 9.39 5.29 -5.61 2.75 3.54 36.05% QoQ % 173.85% -181.04% 77.50% 194.30% -304.00% -22.32% - Horiz. % 158.76% -214.97% 265.25% 149.44% -158.47% 77.68% 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 0.44 0.35 0.33 0.39 0.45 0.50 0.61 -19.55% QoQ % 25.71% 6.06% -15.38% -13.33% -10.00% -18.03% - Horiz. % 72.13% 57.38% 54.10% 63.93% 73.77% 81.97% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.2350 0.2450 0.2050 0.1600 0.2200 0.2500 0.2300 -
P/RPS 0.98 0.26 0.27 0.31 0.90 0.25 0.29 125.02% QoQ % 276.92% -3.70% -12.90% -65.56% 260.00% -13.79% - Horiz. % 337.93% 89.66% 93.10% 106.90% 310.34% 86.21% 100.00%
P/EPS 19.01 -18.93 12.84 15.12 -17.83 36.34 20.95 -6.27% QoQ % 200.42% -247.43% -15.08% 184.80% -149.06% 73.46% - Horiz. % 90.74% -90.36% 61.29% 72.17% -85.11% 173.46% 100.00%
EY 5.26 -5.28 7.79 6.61 -5.61 2.75 4.77 6.73% QoQ % 199.62% -167.78% 17.85% 217.83% -304.00% -42.35% - Horiz. % 110.27% -110.69% 163.31% 138.57% -117.61% 57.65% 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 0.47 0.50 0.39 0.31 0.45 0.50 0.45 2.94% QoQ % -6.00% 28.21% 25.81% -31.11% -10.00% 11.11% - Horiz. % 104.44% 111.11% 86.67% 68.89% 100.00% 111.11% 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
Q2 2013.xls 
