Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2013-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     50.85%    YoY -     45.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,964 11,979 47,269 38,283 25,615 12,204 49,382 -38.17%
  QoQ % 100.05% -74.66% 23.47% 49.46% 109.89% -75.29% -
  Horiz. % 48.53% 24.26% 95.72% 77.52% 51.87% 24.71% 100.00%
PBT 1,288 954 230 1,908 1,337 -236 607 64.90%
  QoQ % 35.01% 314.78% -87.95% 42.71% 666.53% -138.88% -
  Horiz. % 212.19% 157.17% 37.89% 314.33% 220.26% -38.88% 100.00%
Tax -437 -336 -1,042 -1,111 -809 -381 -264 39.80%
  QoQ % -30.06% 67.75% 6.21% -37.33% -112.34% -44.32% -
  Horiz. % 165.53% 127.27% 394.70% 420.83% 306.44% 144.32% 100.00%
NP 851 618 -812 797 528 -617 343 82.97%
  QoQ % 37.70% 176.11% -201.88% 50.95% 185.58% -279.88% -
  Horiz. % 248.10% 180.17% -236.73% 232.36% 153.94% -179.88% 100.00%
NP to SH 852 618 -647 798 529 -617 344 82.76%
  QoQ % 37.86% 195.52% -181.08% 50.85% 185.74% -279.36% -
  Horiz. % 247.67% 179.65% -188.08% 231.98% 153.78% -179.36% 100.00%
Tax Rate 33.93 % 35.22 % 453.04 % 58.23 % 60.51 % - % 43.49 % -15.21%
  QoQ % -3.66% -92.23% 678.02% -3.77% 0.00% 0.00% -
  Horiz. % 78.02% 80.98% 1,041.71% 133.89% 139.14% 0.00% 100.00%
Total Cost 23,113 11,361 48,081 37,486 25,087 12,821 49,039 -39.35%
  QoQ % 103.44% -76.37% 28.26% 49.42% 95.67% -73.86% -
  Horiz. % 47.13% 23.17% 98.05% 76.44% 51.16% 26.14% 100.00%
Net Worth 25,559 24,999 24,499 25,999 25,499 24,499 24,999 1.49%
  QoQ % 2.24% 2.04% -5.77% 1.96% 4.08% -2.00% -
  Horiz. % 102.24% 100.00% 98.00% 104.00% 102.00% 98.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,559 24,999 24,499 25,999 25,499 24,499 24,999 1.49%
  QoQ % 2.24% 2.04% -5.77% 1.96% 4.08% -2.00% -
  Horiz. % 102.24% 100.00% 98.00% 104.00% 102.00% 98.00% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.55 % 5.16 % -1.72 % 2.08 % 2.06 % -5.06 % 0.69 % 197.14%
  QoQ % -31.20% 400.00% -182.69% 0.97% 140.71% -833.33% -
  Horiz. % 514.49% 747.83% -249.28% 301.45% 298.55% -733.33% 100.00%
ROE 3.33 % 2.47 % -2.64 % 3.07 % 2.07 % -2.52 % 1.38 % 79.62%
  QoQ % 34.82% 193.56% -185.99% 48.31% 182.14% -282.61% -
  Horiz. % 241.30% 178.99% -191.30% 222.46% 150.00% -182.61% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.82 23.96 94.54 76.57 51.23 24.41 98.77 -38.26%
  QoQ % 99.58% -74.66% 23.47% 49.46% 109.87% -75.29% -
  Horiz. % 48.42% 24.26% 95.72% 77.52% 51.87% 24.71% 100.00%
EPS 1.70 1.24 -1.29 1.60 1.06 -1.23 0.69 82.12%
  QoQ % 37.10% 196.12% -180.62% 50.94% 186.18% -278.26% -
  Horiz. % 246.38% 179.71% -186.96% 231.88% 153.62% -178.26% 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 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 0.5000 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.96% 4.08% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.00% 98.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.82 23.96 94.54 76.57 51.23 24.41 98.77 -38.26%
  QoQ % 99.58% -74.66% 23.47% 49.46% 109.87% -75.29% -
  Horiz. % 48.42% 24.26% 95.72% 77.52% 51.87% 24.71% 100.00%
EPS 1.70 1.24 -1.29 1.60 1.06 -1.23 0.69 82.12%
  QoQ % 37.10% 196.12% -180.62% 50.94% 186.18% -278.26% -
  Horiz. % 246.38% 179.71% -186.96% 231.88% 153.62% -178.26% 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 0.5100 0.5000 0.4900 0.5200 0.5100 0.4900 0.5000 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.96% 4.08% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.00% 98.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2350 0.2200 0.1700 0.1700 0.2000 0.2200 0.2500 -
P/RPS 0.49 0.92 0.18 0.22 0.39 0.90 0.25 56.42%
  QoQ % -46.74% 411.11% -18.18% -43.59% -56.67% 260.00% -
  Horiz. % 196.00% 368.00% 72.00% 88.00% 156.00% 360.00% 100.00%
P/EPS 13.82 17.80 -13.14 10.65 18.90 -17.83 36.34 -47.42%
  QoQ % -22.36% 235.46% -223.38% -43.65% 206.00% -149.06% -
  Horiz. % 38.03% 48.98% -36.16% 29.31% 52.01% -49.06% 100.00%
EY 7.23 5.62 -7.61 9.39 5.29 -5.61 2.75 90.15%
  QoQ % 28.65% 173.85% -181.04% 77.50% 194.30% -304.00% -
  Horiz. % 262.91% 204.36% -276.73% 341.45% 192.36% -204.00% 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 0.46 0.44 0.35 0.33 0.39 0.45 0.50 -5.39%
  QoQ % 4.55% 25.71% 6.06% -15.38% -13.33% -10.00% -
  Horiz. % 92.00% 88.00% 70.00% 66.00% 78.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.2400 0.2350 0.2450 0.2050 0.1600 0.2200 0.2500 -
P/RPS 0.50 0.98 0.26 0.27 0.31 0.90 0.25 58.54%
  QoQ % -48.98% 276.92% -3.70% -12.90% -65.56% 260.00% -
  Horiz. % 200.00% 392.00% 104.00% 108.00% 124.00% 360.00% 100.00%
P/EPS 14.12 19.01 -18.93 12.84 15.12 -17.83 36.34 -46.66%
  QoQ % -25.72% 200.42% -247.43% -15.08% 184.80% -149.06% -
  Horiz. % 38.86% 52.31% -52.09% 35.33% 41.61% -49.06% 100.00%
EY 7.08 5.26 -5.28 7.79 6.61 -5.61 2.75 87.52%
  QoQ % 34.60% 199.62% -167.78% 17.85% 217.83% -304.00% -
  Horiz. % 257.45% 191.27% -192.00% 283.27% 240.36% -204.00% 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 0.47 0.50 0.39 0.31 0.45 0.50 -4.03%
  QoQ % 0.00% -6.00% 28.21% 25.81% -31.11% -10.00% -
  Horiz. % 94.00% 94.00% 100.00% 78.00% 62.00% 90.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers