Highlights

[AMTEK] QoQ 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 -     -61.37%    YoY -     -66.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 9,725 11,046 9,018 12,362 11,986 11,979 8,986 5.39%
  QoQ % -11.96% 22.49% -27.05% 3.14% 0.06% 33.31% -
  Horiz. % 108.22% 122.92% 100.36% 137.57% 133.39% 133.31% 100.00%
PBT -417 -16 -730 350 334 954 -1,678 -60.37%
  QoQ % -2,506.25% 97.81% -308.57% 4.79% -64.99% 156.85% -
  Horiz. % 24.85% 0.95% 43.50% -20.86% -19.90% -56.85% 100.00%
Tax 32 -32 -386 -260 -101 -336 69 -40.00%
  QoQ % 200.00% 91.71% -48.46% -157.43% 69.94% -586.96% -
  Horiz. % 46.38% -46.38% -559.42% -376.81% -146.38% -486.96% 100.00%
NP -385 -48 -1,116 90 233 618 -1,609 -61.36%
  QoQ % -702.08% 95.70% -1,340.00% -61.37% -62.30% 138.41% -
  Horiz. % 23.93% 2.98% 69.36% -5.59% -14.48% -38.41% 100.00%
NP to SH -385 47 -1,116 90 233 618 -1,445 -58.49%
  QoQ % -919.15% 104.21% -1,340.00% -61.37% -62.30% 142.77% -
  Horiz. % 26.64% -3.25% 77.23% -6.23% -16.12% -42.77% 100.00%
Tax Rate - % - % - % 74.29 % 30.24 % 35.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 145.67% -14.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 210.93% 85.86% 100.00% -
Total Cost 10,110 11,094 10,134 12,272 11,753 11,361 10,595 -3.07%
  QoQ % -8.87% 9.47% -17.42% 4.42% 3.45% 7.23% -
  Horiz. % 95.42% 104.71% 95.65% 115.83% 110.93% 107.23% 100.00%
Net Worth 23,999 24,499 24,499 25,499 25,499 24,999 24,499 -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%
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 25,499 24,999 24,499 -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%
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 -3.96 % -0.43 % -12.38 % 0.73 % 1.94 % 5.16 % -17.91 % -63.33%
  QoQ % -820.93% 96.53% -1,795.89% -62.37% -62.40% 128.81% -
  Horiz. % 22.11% 2.40% 69.12% -4.08% -10.83% -28.81% 100.00%
ROE -1.60 % 0.19 % -4.56 % 0.35 % 0.91 % 2.47 % -5.90 % -58.00%
  QoQ % -942.11% 104.17% -1,402.86% -61.54% -63.16% 141.86% -
  Horiz. % 27.12% -3.22% 77.29% -5.93% -15.42% -41.86% 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 19.45 22.09 18.04 24.72 23.97 23.96 17.97 5.40%
  QoQ % -11.95% 22.45% -27.02% 3.13% 0.04% 33.33% -
  Horiz. % 108.24% 122.93% 100.39% 137.56% 133.39% 133.33% 100.00%
EPS -0.77 -0.10 -2.23 0.18 0.47 1.24 -3.22 -61.37%
  QoQ % -670.00% 95.52% -1,338.89% -61.70% -62.10% 138.51% -
  Horiz. % 23.91% 3.11% 69.25% -5.59% -14.60% -38.51% 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 19.45 22.09 18.04 24.72 23.97 23.96 17.97 5.40%
  QoQ % -11.95% 22.45% -27.02% 3.13% 0.04% 33.33% -
  Horiz. % 108.24% 122.93% 100.39% 137.56% 133.39% 133.33% 100.00%
EPS -0.77 -0.10 -2.23 0.18 0.47 1.24 -3.22 -61.37%
  QoQ % -670.00% 95.52% -1,338.89% -61.70% -62.10% 138.51% -
  Horiz. % 23.91% 3.11% 69.25% -5.59% -14.60% -38.51% 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 1.59 1.83 3.44 1.09 0.98 0.92 0.95 40.83%
  QoQ % -13.11% -46.80% 215.60% 11.22% 6.52% -3.16% -
  Horiz. % 167.37% 192.63% 362.11% 114.74% 103.16% 96.84% 100.00%
P/EPS -40.26 430.84 -27.78 150.00 50.43 17.80 -5.88 259.32%
  QoQ % -109.34% 1,650.90% -118.52% 197.44% 183.31% 402.72% -
  Horiz. % 684.69% -7,327.21% 472.45% -2,551.02% -857.65% -302.72% 100.00%
EY -2.48 0.23 -3.60 0.67 1.98 5.62 -17.00 -72.19%
  QoQ % -1,178.26% 106.39% -637.31% -66.16% -64.77% 133.06% -
  Horiz. % 14.59% -1.35% 21.18% -3.94% -11.65% -33.06% 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 3.08 1.67 2.80 1.33 1.00 0.98 1.36 72.20%
  QoQ % 84.43% -40.36% 110.53% 33.00% 2.04% -27.94% -
  Horiz. % 226.47% 122.79% 205.88% 97.79% 73.53% 72.06% 100.00%
P/EPS -77.92 393.61 -22.62 183.33 51.50 19.01 -8.48 336.93%
  QoQ % -119.80% 1,840.10% -112.34% 255.98% 170.91% 324.17% -
  Horiz. % 918.87% -4,641.63% 266.75% -2,161.91% -607.31% -224.17% 100.00%
EY -1.28 0.25 -4.42 0.55 1.94 5.26 -11.80 -77.16%
  QoQ % -612.00% 105.66% -903.64% -71.65% -63.12% 144.58% -
  Horiz. % 10.85% -2.12% 37.46% -4.66% -16.44% -44.58% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers