Highlights

[AMTEK] QoQ 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 -     -38.98%    YoY -     140.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 10,061 11,492 11,965 15,864 11,141 13,324 -5.67%
  QoQ % 21.30% -12.45% -3.95% -24.58% 42.39% -16.38% -
  Horiz. % 91.59% 75.51% 86.25% 89.80% 119.06% 83.62% 100.00%
PBT -236 -910 498 450 569 -1,572 10 -
  QoQ % 74.07% -282.73% 10.67% -20.91% 136.20% -15,820.00% -
  Horiz. % -2,360.00% -9,100.00% 4,980.00% 4,500.00% 5,690.00% -15,720.00% 100.00%
Tax -381 705 -549 -223 -197 -195 -220 44.07%
  QoQ % -154.04% 228.42% -146.19% -13.20% -1.03% 11.36% -
  Horiz. % 173.18% -320.45% 249.55% 101.36% 89.55% 88.64% 100.00%
NP -617 -205 -51 227 372 -1,767 -210 104.73%
  QoQ % -200.98% -301.96% -122.47% -38.98% 121.05% -741.43% -
  Horiz. % 293.81% 97.62% 24.29% -108.10% -177.14% 841.43% 100.00%
NP to SH -617 -205 -51 227 372 -1,766 -210 104.73%
  QoQ % -200.98% -301.96% -122.47% -38.98% 121.06% -740.95% -
  Horiz. % 293.81% 97.62% 24.29% -108.10% -177.14% 840.95% 100.00%
Tax Rate - % - % 110.24 % 49.56 % 34.62 % - % 2,200.00 % -
  QoQ % 0.00% 0.00% 122.44% 43.15% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5.01% 2.25% 1.57% 0.00% 100.00%
Total Cost 12,821 10,266 11,543 11,738 15,492 12,908 13,534 -3.53%
  QoQ % 24.89% -11.06% -1.66% -24.23% 20.02% -4.63% -
  Horiz. % 94.73% 75.85% 85.29% 86.73% 114.47% 95.37% 100.00%
Net Worth 24,499 24,999 25,499 25,499 25,135 24,500 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 92.45% 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 24,500 26,499 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.22% 96.22% 94.85% 92.45% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,270 50,000 50,000 -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 % -2.04 % -0.44 % 1.90 % 2.34 % -15.86 % -1.58 % 116.81%
  QoQ % -148.04% -363.64% -123.16% -18.80% 114.75% -903.80% -
  Horiz. % 320.25% 129.11% 27.85% -120.25% -148.10% 1,003.80% 100.00%
ROE -2.52 % -0.82 % -0.20 % 0.89 % 1.48 % -7.21 % -0.79 % 116.24%
  QoQ % -207.32% -310.00% -122.47% -39.86% 120.53% -812.66% -
  Horiz. % 318.99% 103.80% 25.32% -112.66% -187.34% 912.66% 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 20.12 22.98 23.93 31.56 22.28 26.65 -5.67%
  QoQ % 21.32% -12.45% -3.97% -24.18% 41.65% -16.40% -
  Horiz. % 91.59% 75.50% 86.23% 89.79% 118.42% 83.60% 100.00%
EPS -1.23 -0.41 -0.10 0.45 0.74 -3.53 -0.42 104.29%
  QoQ % -200.00% -310.00% -122.22% -39.19% 120.96% -740.48% -
  Horiz. % 292.86% 97.62% 23.81% -107.14% -176.19% 840.48% 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 0.4900 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 2.00% 2.04% -7.55% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.34% 92.45% 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 20.12 22.98 23.93 31.73 22.28 26.65 -5.67%
  QoQ % 21.32% -12.45% -3.97% -24.58% 42.41% -16.40% -
  Horiz. % 91.59% 75.50% 86.23% 89.79% 119.06% 83.60% 100.00%
EPS -1.23 -0.41 -0.10 0.45 0.74 -3.53 -0.42 104.29%
  QoQ % -200.00% -310.00% -122.22% -39.19% 120.96% -740.48% -
  Horiz. % 292.86% 97.62% 23.81% -107.14% -176.19% 840.48% 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 0.4900 0.5300 -5.08%
  QoQ % -2.00% -1.96% 0.00% 1.45% 2.59% -7.55% -
  Horiz. % 92.45% 94.34% 96.23% 96.23% 94.85% 92.45% 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 1.24 1.35 1.00 0.60 0.85 0.94 -2.85%
  QoQ % -27.42% -8.15% 35.00% 66.67% -29.41% -9.57% -
  Horiz. % 95.74% 131.91% 143.62% 106.38% 63.83% 90.43% 100.00%
P/EPS -17.83 -60.97 -303.91 52.86 25.68 -5.38 -59.52 -55.13%
  QoQ % 70.76% 79.94% -674.93% 105.84% 577.32% 90.96% -
  Horiz. % 29.96% 102.44% 510.60% -88.81% -43.15% 9.04% 100.00%
EY -5.61 -1.64 -0.33 1.89 3.89 -18.59 -1.68 122.92%
  QoQ % -242.07% -396.97% -117.46% -51.41% 120.93% -1,006.55% -
  Horiz. % 333.93% 97.62% 19.64% -112.50% -231.55% 1,106.55% 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 0.39 0.47 -2.85%
  QoQ % -10.00% -18.03% 29.79% 23.68% -2.56% -17.02% -
  Horiz. % 95.74% 106.38% 129.79% 100.00% 80.85% 82.98% 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 1.24 1.00 1.00 0.73 0.76 0.71 17.08%
  QoQ % -27.42% 24.00% 0.00% 36.99% -3.95% 7.04% -
  Horiz. % 126.76% 174.65% 140.85% 140.85% 102.82% 107.04% 100.00%
P/EPS -17.83 -60.97 -225.48 52.86 31.08 -4.81 -45.24 -46.15%
  QoQ % 70.76% 72.96% -526.56% 70.08% 746.15% 89.37% -
  Horiz. % 39.41% 134.77% 498.41% -116.84% -68.70% 10.63% 100.00%
EY -5.61 -1.64 -0.44 1.89 3.22 -20.78 -2.21 85.77%
  QoQ % -242.07% -272.73% -123.28% -41.30% 115.50% -840.27% -
  Horiz. % 253.85% 74.21% 19.91% -85.52% -145.70% 940.27% 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 0.35 0.36 15.99%
  QoQ % -10.00% 11.11% -4.26% 2.17% 31.43% -2.78% -
  Horiz. % 125.00% 138.89% 125.00% 130.56% 127.78% 97.22% 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