Highlights

[AMTEK] QoQ Quarter Result on 2015-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     113.25%    YoY -     -43.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,858 8,431 6,306 13,091 9,725 11,046 9,018 -16.64%
  QoQ % -18.66% 33.70% -51.83% 34.61% -11.96% 22.49% -
  Horiz. % 76.05% 93.49% 69.93% 145.17% 107.84% 122.49% 100.00%
PBT -1,352 -302 -2,987 88 -417 -16 -730 50.64%
  QoQ % -347.68% 89.89% -3,494.32% 121.10% -2,506.25% 97.81% -
  Horiz. % 185.21% 41.37% 409.18% -12.05% 57.12% 2.19% 100.00%
Tax 0 0 -432 -37 32 -32 -386 -
  QoQ % 0.00% 0.00% -1,067.57% -215.62% 200.00% 91.71% -
  Horiz. % -0.00% -0.00% 111.92% 9.59% -8.29% 8.29% 100.00%
NP -1,352 -302 -3,419 51 -385 -48 -1,116 13.60%
  QoQ % -347.68% 91.17% -6,803.92% 113.25% -702.08% 95.70% -
  Horiz. % 121.15% 27.06% 306.36% -4.57% 34.50% 4.30% 100.00%
NP to SH -1,352 -301 -3,419 51 -385 47 -1,116 13.60%
  QoQ % -349.17% 91.20% -6,803.92% 113.25% -919.15% 104.21% -
  Horiz. % 121.15% 26.97% 306.36% -4.57% 34.50% -4.21% 100.00%
Tax Rate - % - % - % 42.05 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 8,210 8,733 9,725 13,040 10,110 11,094 10,134 -13.06%
  QoQ % -5.99% -10.20% -25.42% 28.98% -8.87% 9.47% -
  Horiz. % 81.01% 86.18% 95.96% 128.68% 99.76% 109.47% 100.00%
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -19.71 % -3.58 % -54.22 % 0.39 % -3.96 % -0.43 % -12.38 % 36.23%
  QoQ % -450.56% 93.40% -14,002.57% 109.85% -820.93% 96.53% -
  Horiz. % 159.21% 28.92% 437.96% -3.15% 31.99% 3.47% 100.00%
ROE -7.12 % -1.51 % -16.68 % 0.21 % -1.60 % 0.19 % -4.56 % 34.48%
  QoQ % -371.52% 90.95% -8,042.86% 113.12% -942.11% 104.17% -
  Horiz. % 156.14% 33.11% 365.79% -4.61% 35.09% -4.17% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.72 16.86 12.61 26.18 19.45 22.09 18.04 -16.64%
  QoQ % -18.62% 33.70% -51.83% 34.60% -11.95% 22.45% -
  Horiz. % 76.05% 93.46% 69.90% 145.12% 107.82% 122.45% 100.00%
EPS -2.70 -0.60 -6.84 0.10 -0.77 -0.10 -2.23 13.56%
  QoQ % -350.00% 91.23% -6,940.00% 112.99% -670.00% 95.52% -
  Horiz. % 121.08% 26.91% 306.73% -4.48% 34.53% 4.48% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.72 16.86 12.61 26.18 19.45 22.09 18.04 -16.64%
  QoQ % -18.62% 33.70% -51.83% 34.60% -11.95% 22.45% -
  Horiz. % 76.05% 93.46% 69.90% 145.12% 107.82% 122.45% 100.00%
EPS -2.70 -0.60 -6.84 0.10 -0.77 -0.10 -2.23 13.56%
  QoQ % -350.00% 91.23% -6,940.00% 112.99% -670.00% 95.52% -
  Horiz. % 121.08% 26.91% 306.73% -4.48% 34.53% 4.48% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2650 0.2300 0.5100 0.5100 0.3100 0.4050 0.6200 -
P/RPS 1.93 1.36 4.04 1.95 1.59 1.83 3.44 -31.90%
  QoQ % 41.91% -66.34% 107.18% 22.64% -13.11% -46.80% -
  Horiz. % 56.10% 39.53% 117.44% 56.69% 46.22% 53.20% 100.00%
P/EPS -9.80 -38.21 -7.46 499.99 -40.26 430.84 -27.78 -49.98%
  QoQ % 74.35% -412.20% -101.49% 1,341.90% -109.34% 1,650.90% -
  Horiz. % 35.28% 137.54% 26.85% -1,799.82% 144.92% -1,550.90% 100.00%
EY -10.20 -2.62 -13.41 0.20 -2.48 0.23 -3.60 99.85%
  QoQ % -289.31% 80.46% -6,805.00% 108.06% -1,178.26% 106.39% -
  Horiz. % 283.33% 72.78% 372.50% -5.56% 68.89% -6.39% 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 0.70 0.58 1.24 1.06 0.65 0.83 1.27 -32.70%
  QoQ % 20.69% -53.23% 16.98% 63.08% -21.69% -34.65% -
  Horiz. % 55.12% 45.67% 97.64% 83.46% 51.18% 65.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.2500 0.2800 0.2300 0.5100 0.6000 0.3700 0.5050 -
P/RPS 1.82 1.66 1.82 1.95 3.08 1.67 2.80 -24.90%
  QoQ % 9.64% -8.79% -6.67% -36.69% 84.43% -40.36% -
  Horiz. % 65.00% 59.29% 65.00% 69.64% 110.00% 59.64% 100.00%
P/EPS -9.25 -46.51 -3.36 499.99 -77.92 393.61 -22.62 -44.82%
  QoQ % 80.11% -1,284.23% -100.67% 741.67% -119.80% 1,840.10% -
  Horiz. % 40.89% 205.61% 14.85% -2,210.39% 344.47% -1,740.10% 100.00%
EY -10.82 -2.15 -29.73 0.20 -1.28 0.25 -4.42 81.34%
  QoQ % -403.26% 92.77% -14,965.00% 115.62% -612.00% 105.66% -
  Horiz. % 244.80% 48.64% 672.62% -4.52% 28.96% -5.66% 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 0.66 0.70 0.56 1.06 1.25 0.76 1.03 -25.61%
  QoQ % -5.71% 25.00% -47.17% -15.20% 64.47% -26.21% -
  Horiz. % 64.08% 67.96% 54.37% 102.91% 121.36% 73.79% 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.
 


 

206  535  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.18-0.12 
 ARMADA 0.37-0.03 
 ALAM 0.13-0.01 
 SAPNRG 0.225-0.01 
 XOX 0.050.00 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 PWRWELL 0.355-0.02 
 AIRASIA 1.11-0.05 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
8. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers