Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2013-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     37.86%    YoY -     61.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,046 45,344 36,326 23,964 11,979 47,269 38,283 -56.30%
  QoQ % -75.64% 24.83% 51.59% 100.05% -74.66% 23.47% -
  Horiz. % 28.85% 118.44% 94.89% 62.60% 31.29% 123.47% 100.00%
PBT -16 908 1,638 1,288 954 230 1,908 -
  QoQ % -101.76% -44.57% 27.17% 35.01% 314.78% -87.95% -
  Horiz. % -0.84% 47.59% 85.85% 67.51% 50.00% 12.05% 100.00%
Tax -32 -1,083 -697 -437 -336 -1,042 -1,111 -90.58%
  QoQ % 97.05% -55.38% -59.50% -30.06% 67.75% 6.21% -
  Horiz. % 2.88% 97.48% 62.74% 39.33% 30.24% 93.79% 100.00%
NP -48 -175 941 851 618 -812 797 -
  QoQ % 72.57% -118.60% 10.58% 37.70% 176.11% -201.88% -
  Horiz. % -6.02% -21.96% 118.07% 106.78% 77.54% -101.88% 100.00%
NP to SH 47 -174 942 852 618 -647 798 -84.84%
  QoQ % 127.01% -118.47% 10.56% 37.86% 195.52% -181.08% -
  Horiz. % 5.89% -21.80% 118.05% 106.77% 77.44% -81.08% 100.00%
Tax Rate - % 119.27 % 42.55 % 33.93 % 35.22 % 453.04 % 58.23 % -
  QoQ % 0.00% 180.31% 25.41% -3.66% -92.23% 678.02% -
  Horiz. % 0.00% 204.83% 73.07% 58.27% 60.48% 778.02% 100.00%
Total Cost 11,094 45,519 35,385 23,113 11,361 48,081 37,486 -55.56%
  QoQ % -75.63% 28.64% 53.10% 103.44% -76.37% 28.26% -
  Horiz. % 29.60% 121.43% 94.40% 61.66% 30.31% 128.26% 100.00%
Net Worth 24,499 24,499 25,499 25,559 24,999 24,499 25,999 -3.88%
  QoQ % 0.00% -3.92% -0.24% 2.24% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.31% 96.15% 94.23% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 24,499 24,499 25,499 25,559 24,999 24,499 25,999 -3.88%
  QoQ % 0.00% -3.92% -0.24% 2.24% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.31% 96.15% 94.23% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.43 % -0.39 % 2.59 % 3.55 % 5.16 % -1.72 % 2.08 % -
  QoQ % -10.26% -115.06% -27.04% -31.20% 400.00% -182.69% -
  Horiz. % -20.67% -18.75% 124.52% 170.67% 248.08% -82.69% 100.00%
ROE 0.19 % -0.71 % 3.69 % 3.33 % 2.47 % -2.64 % 3.07 % -84.33%
  QoQ % 126.76% -119.24% 10.81% 34.82% 193.56% -185.99% -
  Horiz. % 6.19% -23.13% 120.20% 108.47% 80.46% -85.99% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.09 90.69 72.65 47.82 23.96 94.54 76.57 -56.31%
  QoQ % -75.64% 24.83% 51.92% 99.58% -74.66% 23.47% -
  Horiz. % 28.85% 118.44% 94.88% 62.45% 31.29% 123.47% 100.00%
EPS -0.10 -0.35 1.88 1.70 1.24 -1.29 1.60 -
  QoQ % 71.43% -118.62% 10.59% 37.10% 196.12% -180.62% -
  Horiz. % -6.25% -21.88% 117.50% 106.25% 77.50% -80.62% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.09 90.69 72.65 47.82 23.96 94.54 76.57 -56.31%
  QoQ % -75.64% 24.83% 51.92% 99.58% -74.66% 23.47% -
  Horiz. % 28.85% 118.44% 94.88% 62.45% 31.29% 123.47% 100.00%
EPS -0.10 -0.35 1.88 1.70 1.24 -1.29 1.60 -
  QoQ % 71.43% -118.62% 10.59% 37.10% 196.12% -180.62% -
  Horiz. % -6.25% -21.88% 117.50% 106.25% 77.50% -80.62% 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 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4050 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 -
P/RPS 1.83 0.68 0.37 0.49 0.92 0.18 0.22 310.01%
  QoQ % 169.12% 83.78% -24.49% -46.74% 411.11% -18.18% -
  Horiz. % 831.82% 309.09% 168.18% 222.73% 418.18% 81.82% 100.00%
P/EPS 430.84 -178.16 14.33 13.82 17.80 -13.14 10.65 1,075.80%
  QoQ % 341.83% -1,343.27% 3.69% -22.36% 235.46% -223.38% -
  Horiz. % 4,045.45% -1,672.86% 134.55% 129.77% 167.14% -123.38% 100.00%
EY 0.23 -0.56 6.98 7.23 5.62 -7.61 9.39 -91.55%
  QoQ % 141.07% -108.02% -3.46% 28.65% 173.85% -181.04% -
  Horiz. % 2.45% -5.96% 74.33% 77.00% 59.85% -81.04% 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 0.83 1.27 0.53 0.46 0.44 0.35 0.33 84.84%
  QoQ % -34.65% 139.62% 15.22% 4.55% 25.71% 6.06% -
  Horiz. % 251.52% 384.85% 160.61% 139.39% 133.33% 106.06% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3700 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 -
P/RPS 1.67 0.56 0.45 0.50 0.98 0.26 0.27 236.58%
  QoQ % 198.21% 24.44% -10.00% -48.98% 276.92% -3.70% -
  Horiz. % 618.52% 207.41% 166.67% 185.19% 362.96% 96.30% 100.00%
P/EPS 393.61 -145.11 17.52 14.12 19.01 -18.93 12.84 877.45%
  QoQ % 371.25% -928.25% 24.08% -25.72% 200.42% -247.43% -
  Horiz. % 3,065.50% -1,130.14% 136.45% 109.97% 148.05% -147.43% 100.00%
EY 0.25 -0.69 5.71 7.08 5.26 -5.28 7.79 -89.88%
  QoQ % 136.23% -112.08% -19.35% 34.60% 199.62% -167.78% -
  Horiz. % 3.21% -8.86% 73.30% 90.89% 67.52% -67.78% 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 0.76 1.03 0.65 0.47 0.47 0.50 0.39 55.95%
  QoQ % -26.21% 58.46% 38.30% 0.00% -6.00% 28.21% -
  Horiz. % 194.87% 264.10% 166.67% 120.51% 120.51% 128.21% 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