Highlights

[AMTEK] QoQ Quarter Result on 2012-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -122.47%    YoY -     75.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 13,411 12,204 10,061 11,492 11,965 15,864 11,141 13.10%
  QoQ % 9.89% 21.30% -12.45% -3.95% -24.58% 42.39% -
  Horiz. % 120.38% 109.54% 90.31% 103.15% 107.40% 142.39% 100.00%
PBT 1,573 -236 -910 498 450 569 -1,572 -
  QoQ % 766.53% 74.07% -282.73% 10.67% -20.91% 136.20% -
  Horiz. % -100.06% 15.01% 57.89% -31.68% -28.63% -36.20% 100.00%
Tax -428 -381 705 -549 -223 -197 -195 68.49%
  QoQ % -12.34% -154.04% 228.42% -146.19% -13.20% -1.03% -
  Horiz. % 219.49% 195.38% -361.54% 281.54% 114.36% 101.03% 100.00%
NP 1,145 -617 -205 -51 227 372 -1,767 -
  QoQ % 285.58% -200.98% -301.96% -122.47% -38.98% 121.05% -
  Horiz. % -64.80% 34.92% 11.60% 2.89% -12.85% -21.05% 100.00%
NP to SH 1,146 -617 -205 -51 227 372 -1,766 -
  QoQ % 285.74% -200.98% -301.96% -122.47% -38.98% 121.06% -
  Horiz. % -64.89% 34.94% 11.61% 2.89% -12.85% -21.06% 100.00%
Tax Rate 27.21 % - % - % 110.24 % 49.56 % 34.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 122.44% 43.15% 0.00% -
  Horiz. % 78.60% 0.00% 0.00% 318.43% 143.15% 100.00% -
Total Cost 12,266 12,821 10,266 11,543 11,738 15,492 12,908 -3.33%
  QoQ % -4.33% 24.89% -11.06% -1.66% -24.23% 20.02% -
  Horiz. % 95.03% 99.33% 79.53% 89.43% 90.94% 120.02% 100.00%
Net Worth 25,499 24,499 24,999 25,499 25,499 25,135 24,500 2.69%
  QoQ % 4.08% -2.00% -1.96% 0.00% 1.45% 2.59% -
  Horiz. % 104.08% 100.00% 102.04% 104.08% 104.08% 102.59% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,499 24,499 24,999 25,499 25,499 25,135 24,500 2.69%
  QoQ % 4.08% -2.00% -1.96% 0.00% 1.45% 2.59% -
  Horiz. % 104.08% 100.00% 102.04% 104.08% 104.08% 102.59% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 50,270 50,000 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.54% 0.54% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.54% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.54 % -5.06 % -2.04 % -0.44 % 1.90 % 2.34 % -15.86 % -
  QoQ % 268.77% -148.04% -363.64% -123.16% -18.80% 114.75% -
  Horiz. % -53.85% 31.90% 12.86% 2.77% -11.98% -14.75% 100.00%
ROE 4.49 % -2.52 % -0.82 % -0.20 % 0.89 % 1.48 % -7.21 % -
  QoQ % 278.17% -207.32% -310.00% -122.47% -39.86% 120.53% -
  Horiz. % -62.27% 34.95% 11.37% 2.77% -12.34% -20.53% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.82 24.41 20.12 22.98 23.93 31.56 22.28 13.10%
  QoQ % 9.87% 21.32% -12.45% -3.97% -24.18% 41.65% -
  Horiz. % 120.38% 109.56% 90.31% 103.14% 107.41% 141.65% 100.00%
EPS 2.29 -1.23 -0.41 -0.10 0.45 0.74 -3.53 -
  QoQ % 286.18% -200.00% -310.00% -122.22% -39.19% 120.96% -
  Horiz. % -64.87% 34.84% 11.61% 2.83% -12.75% -20.96% 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 0.4900 0.5000 0.5100 0.5100 0.5000 0.4900 2.69%
  QoQ % 4.08% -2.00% -1.96% 0.00% 2.00% 2.04% -
  Horiz. % 104.08% 100.00% 102.04% 104.08% 104.08% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.82 24.41 20.12 22.98 23.93 31.73 22.28 13.10%
  QoQ % 9.87% 21.32% -12.45% -3.97% -24.58% 42.41% -
  Horiz. % 120.38% 109.56% 90.31% 103.14% 107.41% 142.41% 100.00%
EPS 2.29 -1.23 -0.41 -0.10 0.45 0.74 -3.53 -
  QoQ % 286.18% -200.00% -310.00% -122.22% -39.19% 120.96% -
  Horiz. % -64.87% 34.84% 11.61% 2.83% -12.75% -20.96% 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 0.4900 0.5000 0.5100 0.5100 0.5027 0.4900 2.69%
  QoQ % 4.08% -2.00% -1.96% 0.00% 1.45% 2.59% -
  Horiz. % 104.08% 100.00% 102.04% 104.08% 104.08% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2000 0.2200 0.2500 0.3100 0.2400 0.1900 0.1900 -
P/RPS 0.75 0.90 1.24 1.35 1.00 0.60 0.85 -7.97%
  QoQ % -16.67% -27.42% -8.15% 35.00% 66.67% -29.41% -
  Horiz. % 88.24% 105.88% 145.88% 158.82% 117.65% 70.59% 100.00%
P/EPS 8.73 -17.83 -60.97 -303.91 52.86 25.68 -5.38 -
  QoQ % 148.96% 70.76% 79.94% -674.93% 105.84% 577.32% -
  Horiz. % -162.27% 331.41% 1,133.27% 5,648.88% -982.53% -477.32% 100.00%
EY 11.46 -5.61 -1.64 -0.33 1.89 3.89 -18.59 -
  QoQ % 304.28% -242.07% -396.97% -117.46% -51.41% 120.93% -
  Horiz. % -61.65% 30.18% 8.82% 1.78% -10.17% -20.93% 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 0.39 0.45 0.50 0.61 0.47 0.38 0.39 -
  QoQ % -13.33% -10.00% -18.03% 29.79% 23.68% -2.56% -
  Horiz. % 100.00% 115.38% 128.21% 156.41% 120.51% 97.44% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 0.1600 0.2200 0.2500 0.2300 0.2400 0.2300 0.1700 -
P/RPS 0.60 0.90 1.24 1.00 1.00 0.73 0.76 -14.52%
  QoQ % -33.33% -27.42% 24.00% 0.00% 36.99% -3.95% -
  Horiz. % 78.95% 118.42% 163.16% 131.58% 131.58% 96.05% 100.00%
P/EPS 6.98 -17.83 -60.97 -225.48 52.86 31.08 -4.81 -
  QoQ % 139.15% 70.76% 72.96% -526.56% 70.08% 746.15% -
  Horiz. % -145.11% 370.69% 1,267.57% 4,687.73% -1,098.96% -646.15% 100.00%
EY 14.33 -5.61 -1.64 -0.44 1.89 3.22 -20.78 -
  QoQ % 355.44% -242.07% -272.73% -123.28% -41.30% 115.50% -
  Horiz. % -68.96% 27.00% 7.89% 2.12% -9.10% -15.50% 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 0.31 0.45 0.50 0.45 0.47 0.46 0.35 -7.74%
  QoQ % -31.11% -10.00% 11.11% -4.26% 2.17% 31.43% -
  Horiz. % 88.57% 128.57% 142.86% 128.57% 134.29% 131.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

154  463  399  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.445+0.015 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.090.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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