Highlights

[AMTEK] QoQ Cumulative Quarter Result on 2014-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     10.56%    YoY -     18.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,771 11,046 45,344 36,326 23,964 11,979 47,269 -42.11%
  QoQ % 88.04% -75.64% 24.83% 51.59% 100.05% -74.66% -
  Horiz. % 43.94% 23.37% 95.93% 76.85% 50.70% 25.34% 100.00%
PBT -433 -16 908 1,638 1,288 954 230 -
  QoQ % -2,606.25% -101.76% -44.57% 27.17% 35.01% 314.78% -
  Horiz. % -188.26% -6.96% 394.78% 712.17% 560.00% 414.78% 100.00%
Tax 0 -32 -1,083 -697 -437 -336 -1,042 -
  QoQ % 0.00% 97.05% -55.38% -59.50% -30.06% 67.75% -
  Horiz. % -0.00% 3.07% 103.93% 66.89% 41.94% 32.25% 100.00%
NP -433 -48 -175 941 851 618 -812 -34.17%
  QoQ % -802.08% 72.57% -118.60% 10.58% 37.70% 176.11% -
  Horiz. % 53.33% 5.91% 21.55% -115.89% -104.80% -76.11% 100.00%
NP to SH -432 47 -174 942 852 618 -647 -23.55%
  QoQ % -1,019.15% 127.01% -118.47% 10.56% 37.86% 195.52% -
  Horiz. % 66.77% -7.26% 26.89% -145.60% -131.68% -95.52% 100.00%
Tax Rate - % - % 119.27 % 42.55 % 33.93 % 35.22 % 453.04 % -
  QoQ % 0.00% 0.00% 180.31% 25.41% -3.66% -92.23% -
  Horiz. % 0.00% 0.00% 26.33% 9.39% 7.49% 7.77% 100.00%
Total Cost 21,204 11,094 45,519 35,385 23,113 11,361 48,081 -41.98%
  QoQ % 91.13% -75.63% 28.64% 53.10% 103.44% -76.37% -
  Horiz. % 44.10% 23.07% 94.67% 73.59% 48.07% 23.63% 100.00%
Net Worth 23,999 24,499 24,499 25,499 25,559 24,999 24,499 -1.36%
  QoQ % -2.04% 0.00% -3.92% -0.24% 2.24% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.33% 102.04% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 23,999 24,499 24,499 25,499 25,559 24,999 24,499 -1.36%
  QoQ % -2.04% 0.00% -3.92% -0.24% 2.24% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.33% 102.04% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.08 % -0.43 % -0.39 % 2.59 % 3.55 % 5.16 % -1.72 % 13.47%
  QoQ % -383.72% -10.26% -115.06% -27.04% -31.20% 400.00% -
  Horiz. % 120.93% 25.00% 22.67% -150.58% -206.40% -300.00% 100.00%
ROE -1.80 % 0.19 % -0.71 % 3.69 % 3.33 % 2.47 % -2.64 % -22.48%
  QoQ % -1,047.37% 126.76% -119.24% 10.81% 34.82% 193.56% -
  Horiz. % 68.18% -7.20% 26.89% -139.77% -126.14% -93.56% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.54 22.09 90.69 72.65 47.82 23.96 94.54 -42.12%
  QoQ % 88.05% -75.64% 24.83% 51.92% 99.58% -74.66% -
  Horiz. % 43.94% 23.37% 95.93% 76.85% 50.58% 25.34% 100.00%
EPS -0.86 -0.10 -0.35 1.88 1.70 1.24 -1.29 -23.63%
  QoQ % -760.00% 71.43% -118.62% 10.59% 37.10% 196.12% -
  Horiz. % 66.67% 7.75% 27.13% -145.74% -131.78% -96.12% 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 0.4800 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.54 22.09 90.69 72.65 47.82 23.96 94.54 -42.12%
  QoQ % 88.05% -75.64% 24.83% 51.92% 99.58% -74.66% -
  Horiz. % 43.94% 23.37% 95.93% 76.85% 50.58% 25.34% 100.00%
EPS -0.86 -0.10 -0.35 1.88 1.70 1.24 -1.29 -23.63%
  QoQ % -760.00% 71.43% -118.62% 10.59% 37.10% 196.12% -
  Horiz. % 66.67% 7.75% 27.13% -145.74% -131.78% -96.12% 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 0.4800 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3100 0.4050 0.6200 0.2700 0.2350 0.2200 0.1700 -
P/RPS 0.75 1.83 0.68 0.37 0.49 0.92 0.18 158.26%
  QoQ % -59.02% 169.12% 83.78% -24.49% -46.74% 411.11% -
  Horiz. % 416.67% 1,016.67% 377.78% 205.56% 272.22% 511.11% 100.00%
P/EPS -35.88 430.84 -178.16 14.33 13.82 17.80 -13.14 95.00%
  QoQ % -108.33% 341.83% -1,343.27% 3.69% -22.36% 235.46% -
  Horiz. % 273.06% -3,278.84% 1,355.86% -109.06% -105.18% -135.46% 100.00%
EY -2.79 0.23 -0.56 6.98 7.23 5.62 -7.61 -48.68%
  QoQ % -1,313.04% 141.07% -108.02% -3.46% 28.65% 173.85% -
  Horiz. % 36.66% -3.02% 7.36% -91.72% -95.01% -73.85% 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 0.65 0.83 1.27 0.53 0.46 0.44 0.35 50.92%
  QoQ % -21.69% -34.65% 139.62% 15.22% 4.55% 25.71% -
  Horiz. % 185.71% 237.14% 362.86% 151.43% 131.43% 125.71% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 -
Price 0.6000 0.3700 0.5050 0.3300 0.2400 0.2350 0.2450 -
P/RPS 1.44 1.67 0.56 0.45 0.50 0.98 0.26 212.06%
  QoQ % -13.77% 198.21% 24.44% -10.00% -48.98% 276.92% -
  Horiz. % 553.85% 642.31% 215.38% 173.08% 192.31% 376.92% 100.00%
P/EPS -69.44 393.61 -145.11 17.52 14.12 19.01 -18.93 137.29%
  QoQ % -117.64% 371.25% -928.25% 24.08% -25.72% 200.42% -
  Horiz. % 366.83% -2,079.29% 766.56% -92.55% -74.59% -100.42% 100.00%
EY -1.44 0.25 -0.69 5.71 7.08 5.26 -5.28 -57.85%
  QoQ % -676.00% 136.23% -112.08% -19.35% 34.60% 199.62% -
  Horiz. % 27.27% -4.73% 13.07% -108.14% -134.09% -99.62% 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 1.25 0.76 1.03 0.65 0.47 0.47 0.50 83.89%
  QoQ % 64.47% -26.21% 58.46% 38.30% 0.00% -6.00% -
  Horiz. % 250.00% 152.00% 206.00% 130.00% 94.00% 94.00% 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.
 


 

248  304  505  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.31+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.33+0.03 
 SAPNRG 0.26-0.005 
 TIGER 0.105-0.005 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 RSAWIT 0.335-0.005 
 HIAPTEK 0.22+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers