[AMTEK] QoQ Quarter Result on 2010-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,532 5,605 1,399 1,466 2,113 1,659 2,224 232.19% QoQ % 141.43% 300.64% -4.57% -30.62% 27.37% -25.40% - Horiz. % 608.45% 252.02% 62.90% 65.92% 95.01% 74.60% 100.00%
PBT -648 10,033 -2,772 -337 -201 -233 8 - QoQ % -106.46% 461.94% -722.55% -67.66% 13.73% -3,012.50% - Horiz. % -8,100.00% 125,412.50% -34,650.00% -4,212.50% -2,512.50% -2,912.50% 100.00%
Tax 83 -89 8 0 0 0 -186 - QoQ % 193.26% -1,212.50% 0.00% 0.00% 0.00% 0.00% - Horiz. % -44.62% 47.85% -4.30% -0.00% -0.00% -0.00% 100.00%
NP -565 9,944 -2,764 -337 -201 -233 -178 115.53% QoQ % -105.68% 459.77% -720.18% -67.66% 13.73% -30.90% - Horiz. % 317.42% -5,586.52% 1,552.81% 189.33% 112.92% 130.90% 100.00%
NP to SH -565 9,945 -2,768 -335 -198 -233 -153 138.34% QoQ % -105.68% 459.28% -726.27% -69.19% 15.02% -52.29% - Horiz. % 369.28% -6,500.00% 1,809.15% 218.95% 129.41% 152.29% 100.00%
Tax Rate - % 0.89 % - % - % - % - % 2,325.00 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.04% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 14,097 -4,339 4,163 1,803 2,314 1,892 2,402 224.32% QoQ % 424.89% -204.23% 130.89% -22.08% 22.30% -21.23% - Horiz. % 586.89% -180.64% 173.31% 75.06% 96.34% 78.77% 100.00%
Net Worth 27,000 27,500 17,551 20,499 20,789 20,821 20,828 18.83% QoQ % -1.82% 56.68% -14.38% -1.39% -0.15% -0.03% - Horiz. % 129.63% 132.03% 84.27% 98.42% 99.82% 99.97% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 27,000 27,500 17,551 20,499 20,789 20,821 20,828 18.83% QoQ % -1.82% 56.68% -14.38% -1.39% -0.15% -0.03% - Horiz. % 129.63% 132.03% 84.27% 98.42% 99.82% 99.97% 100.00%
NOSH 50,000 50,000 50,147 49,999 49,499 49,574 48,437 2.13% QoQ % -0.00% -0.29% 0.30% 1.01% -0.15% 2.35% - Horiz. % 103.23% 103.23% 103.53% 103.23% 102.19% 102.35% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.18 % 177.41 % -197.57 % -22.99 % -9.51 % -14.04 % -8.00 % -35.05% QoQ % -102.36% 189.80% -759.37% -141.75% 32.26% -75.50% - Horiz. % 52.25% -2,217.62% 2,469.62% 287.38% 118.88% 175.50% 100.00%
ROE -2.09 % 36.16 % -15.77 % -1.63 % -0.95 % -1.12 % -0.73 % 101.24% QoQ % -105.78% 329.30% -867.48% -71.58% 15.18% -53.42% - Horiz. % 286.30% -4,953.42% 2,160.27% 223.29% 130.14% 153.42% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.06 11.21 2.79 2.93 4.27 3.35 4.59 225.29% QoQ % 141.39% 301.79% -4.78% -31.38% 27.46% -27.02% - Horiz. % 589.54% 244.23% 60.78% 63.83% 93.03% 72.98% 100.00%
EPS -1.13 19.89 -5.53 -0.67 -0.40 -0.47 -0.30 141.50% QoQ % -105.68% 459.67% -725.37% -67.50% 14.89% -56.67% - Horiz. % 376.67% -6,630.00% 1,843.33% 223.33% 133.33% 156.67% 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 0.5400 0.5500 0.3500 0.4100 0.4200 0.4200 0.4300 16.35% QoQ % -1.82% 57.14% -14.63% -2.38% 0.00% -2.33% - Horiz. % 125.58% 127.91% 81.40% 95.35% 97.67% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.06 11.21 2.80 2.93 4.23 3.32 4.45 232.06% QoQ % 141.39% 300.36% -4.44% -30.73% 27.41% -25.39% - Horiz. % 608.09% 251.91% 62.92% 65.84% 95.06% 74.61% 100.00%
EPS -1.13 19.89 -5.54 -0.67 -0.40 -0.47 -0.31 136.30% QoQ % -105.68% 459.03% -726.87% -67.50% 14.89% -51.61% - Horiz. % 364.52% -6,416.13% 1,787.10% 216.13% 129.03% 151.61% 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 0.5400 0.5500 0.3510 0.4100 0.4158 0.4164 0.4166 18.83% QoQ % -1.82% 56.70% -14.39% -1.39% -0.14% -0.05% - Horiz. % 129.62% 132.02% 84.25% 98.42% 99.81% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1600 0.1400 0.1800 0.2400 0.2000 0.1100 0.1000 -
P/RPS 0.59 1.25 6.45 8.19 4.69 3.29 2.18 -58.06% QoQ % -52.80% -80.62% -21.25% 74.63% 42.55% 50.92% - Horiz. % 27.06% 57.34% 295.87% 375.69% 215.14% 150.92% 100.00%
P/EPS -14.16 0.70 -3.26 -35.82 -50.00 -23.40 -31.66 -41.43% QoQ % -2,122.86% 121.47% 90.90% 28.36% -113.68% 26.09% - Horiz. % 44.73% -2.21% 10.30% 113.14% 157.93% 73.91% 100.00%
EY -7.06 142.07 -30.66 -2.79 -2.00 -4.27 -3.16 70.65% QoQ % -104.97% 563.37% -998.92% -39.50% 53.16% -35.13% - Horiz. % 223.42% -4,495.89% 970.25% 88.29% 63.29% 135.13% 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 0.30 0.25 0.51 0.59 0.48 0.26 0.23 19.32% QoQ % 20.00% -50.98% -13.56% 22.92% 84.62% 13.04% - Horiz. % 130.43% 108.70% 221.74% 256.52% 208.70% 113.04% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 -
Price 0.2000 0.4900 0.1700 0.1700 0.2500 0.2500 0.1200 -
P/RPS 0.74 4.37 6.09 5.80 5.86 7.47 2.61 -56.74% QoQ % -83.07% -28.24% 5.00% -1.02% -21.55% 186.21% - Horiz. % 28.35% 167.43% 233.33% 222.22% 224.52% 286.21% 100.00%
P/EPS -17.70 2.46 -3.08 -25.37 -62.50 -53.19 -37.99 -39.82% QoQ % -819.51% 179.87% 87.86% 59.41% -17.50% -40.01% - Horiz. % 46.59% -6.48% 8.11% 66.78% 164.52% 140.01% 100.00%
EY -5.65 40.59 -32.47 -3.94 -1.60 -1.88 -2.63 66.26% QoQ % -113.92% 225.01% -724.11% -146.25% 14.89% 28.52% - Horiz. % 214.83% -1,543.35% 1,234.60% 149.81% 60.84% 71.48% 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 0.37 0.89 0.49 0.41 0.60 0.60 0.28 20.36% QoQ % -58.43% 81.63% 19.51% -31.67% 0.00% 114.29% - Horiz. % 132.14% 317.86% 175.00% 146.43% 214.29% 214.29% 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.
Comment
Q3 2010-1.xls 
