Highlights

[AMTEK] QoQ Quarter Result on 2009-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -159.77%    YoY -     -239.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,113 1,659 2,224 1,963 3,340 2,850 1,700 15.56%
  QoQ % 27.37% -25.40% 13.30% -41.23% 17.19% 67.65% -
  Horiz. % 124.29% 97.59% 130.82% 115.47% 196.47% 167.65% 100.00%
PBT -201 -233 8 -2,490 4,151 -1,198 -2,162 -79.39%
  QoQ % 13.73% -3,012.50% 100.32% -159.99% 446.49% 44.59% -
  Horiz. % 9.30% 10.78% -0.37% 115.17% -192.00% 55.41% 100.00%
Tax 0 0 -186 11 0 2,396 -44 -
  QoQ % 0.00% 0.00% -1,790.91% 0.00% 0.00% 5,545.45% -
  Horiz. % -0.00% -0.00% 422.73% -25.00% -0.00% -5,445.45% 100.00%
NP -201 -233 -178 -2,479 4,151 1,198 -2,206 -79.66%
  QoQ % 13.73% -30.90% 92.82% -159.72% 246.49% 154.31% -
  Horiz. % 9.11% 10.56% 8.07% 112.38% -188.17% -54.31% 100.00%
NP to SH -198 -233 -153 -2,481 4,151 -1,185 -2,220 -79.95%
  QoQ % 15.02% -52.29% 93.83% -159.77% 450.30% 46.62% -
  Horiz. % 8.92% 10.50% 6.89% 111.76% -186.98% 53.38% 100.00%
Tax Rate - % - % 2,325.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 2,314 1,892 2,402 4,442 -811 1,652 3,906 -29.40%
  QoQ % 22.30% -21.23% -45.93% 647.72% -149.09% -57.71% -
  Horiz. % 59.24% 48.44% 61.50% 113.72% -20.76% 42.29% 100.00%
Net Worth 20,789 20,821 20,828 21,008 23,477 19,500 20,499 0.94%
  QoQ % -0.15% -0.03% -0.86% -10.52% 20.40% -4.88% -
  Horiz. % 101.41% 101.57% 101.60% 102.48% 114.52% 95.12% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,789 20,821 20,828 21,008 23,477 19,500 20,499 0.94%
  QoQ % -0.15% -0.03% -0.86% -10.52% 20.40% -4.88% -
  Horiz. % 101.41% 101.57% 101.60% 102.48% 114.52% 95.12% 100.00%
NOSH 49,499 49,574 48,437 50,020 49,951 50,000 50,000 -0.67%
  QoQ % -0.15% 2.35% -3.16% 0.14% -0.10% 0.00% -
  Horiz. % 99.00% 99.15% 96.88% 100.04% 99.90% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.51 % -14.04 % -8.00 % -126.29 % 124.28 % 42.04 % -129.76 % -82.40%
  QoQ % 32.26% -75.50% 93.67% -201.62% 195.62% 132.40% -
  Horiz. % 7.33% 10.82% 6.17% 97.33% -95.78% -32.40% 100.00%
ROE -0.95 % -1.12 % -0.73 % -11.81 % 17.68 % -6.08 % -10.83 % -80.17%
  QoQ % 15.18% -53.42% 93.82% -166.80% 390.79% 43.86% -
  Horiz. % 8.77% 10.34% 6.74% 109.05% -163.25% 56.14% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.27 3.35 4.59 3.92 6.69 5.70 3.40 16.36%
  QoQ % 27.46% -27.02% 17.09% -41.41% 17.37% 67.65% -
  Horiz. % 125.59% 98.53% 135.00% 115.29% 196.76% 167.65% 100.00%
EPS -0.40 -0.47 -0.30 -4.96 8.31 -2.37 -4.44 -79.82%
  QoQ % 14.89% -56.67% 93.95% -159.69% 450.63% 46.62% -
  Horiz. % 9.01% 10.59% 6.76% 111.71% -187.16% 53.38% 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 0.4200 0.4200 0.4300 0.4200 0.4700 0.3900 0.4100 1.62%
  QoQ % 0.00% -2.33% 2.38% -10.64% 20.51% -4.88% -
  Horiz. % 102.44% 102.44% 104.88% 102.44% 114.63% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.23 3.32 4.45 3.93 6.68 5.70 3.40 15.63%
  QoQ % 27.41% -25.39% 13.23% -41.17% 17.19% 67.65% -
  Horiz. % 124.41% 97.65% 130.88% 115.59% 196.47% 167.65% 100.00%
EPS -0.40 -0.47 -0.31 -4.96 8.30 -2.37 -4.44 -79.82%
  QoQ % 14.89% -51.61% 93.75% -159.76% 450.21% 46.62% -
  Horiz. % 9.01% 10.59% 6.98% 111.71% -186.94% 53.38% 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 0.4158 0.4164 0.4166 0.4202 0.4696 0.3900 0.4100 0.94%
  QoQ % -0.14% -0.05% -0.86% -10.52% 20.41% -4.88% -
  Horiz. % 101.41% 101.56% 101.61% 102.49% 114.54% 95.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2000 0.1100 0.1000 0.1000 0.2500 0.2500 0.1500 -
P/RPS 4.69 3.29 2.18 2.55 3.74 4.39 4.41 4.18%
  QoQ % 42.55% 50.92% -14.51% -31.82% -14.81% -0.45% -
  Horiz. % 106.35% 74.60% 49.43% 57.82% 84.81% 99.55% 100.00%
P/EPS -50.00 -23.40 -31.66 -2.02 3.01 -10.55 -3.38 499.66%
  QoQ % -113.68% 26.09% -1,467.33% -167.11% 128.53% -212.13% -
  Horiz. % 1,479.29% 692.31% 936.69% 59.76% -89.05% 312.13% 100.00%
EY -2.00 -4.27 -3.16 -49.60 33.24 -9.48 -29.60 -83.33%
  QoQ % 53.16% -35.13% 93.63% -249.22% 450.63% 67.97% -
  Horiz. % 6.76% 14.43% 10.68% 167.57% -112.30% 32.03% 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 0.48 0.26 0.23 0.24 0.53 0.64 0.37 18.89%
  QoQ % 84.62% 13.04% -4.17% -54.72% -17.19% 72.97% -
  Horiz. % 129.73% 70.27% 62.16% 64.86% 143.24% 172.97% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 09/09/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.2500 0.2500 0.1200 0.1000 0.1500 0.2500 0.3000 -
P/RPS 5.86 7.47 2.61 2.55 2.24 4.39 8.82 -23.80%
  QoQ % -21.55% 186.21% 2.35% 13.84% -48.97% -50.23% -
  Horiz. % 66.44% 84.69% 29.59% 28.91% 25.40% 49.77% 100.00%
P/EPS -62.50 -53.19 -37.99 -2.02 1.81 -10.55 -6.76 338.73%
  QoQ % -17.50% -40.01% -1,780.69% -211.60% 117.16% -56.07% -
  Horiz. % 924.56% 786.83% 561.98% 29.88% -26.78% 156.07% 100.00%
EY -1.60 -1.88 -2.63 -49.60 55.40 -9.48 -14.80 -77.21%
  QoQ % 14.89% 28.52% 94.70% -189.53% 684.39% 35.95% -
  Horiz. % 10.81% 12.70% 17.77% 335.14% -374.32% 64.05% 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 0.60 0.60 0.28 0.24 0.32 0.64 0.73 -12.22%
  QoQ % 0.00% 114.29% 16.67% -25.00% -50.00% -12.33% -
  Horiz. % 82.19% 82.19% 38.36% 32.88% 43.84% 87.67% 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  1025 

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 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers