Highlights

[AMTEK] QoQ TTM Result on 2009-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 09-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     119.14%    YoY -     109.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 7,462 7,959 9,186 10,377 9,853 12,395 15,640 -38.97%
  QoQ % -6.24% -13.36% -11.48% 5.32% -20.51% -20.75% -
  Horiz. % 47.71% 50.89% 58.73% 66.35% 63.00% 79.25% 100.00%
PBT -763 -2,916 1,436 471 -1,699 71 -3,975 -66.76%
  QoQ % 73.83% -303.06% 204.88% 127.72% -2,492.96% 101.79% -
  Horiz. % 19.19% 73.36% -36.13% -11.85% 42.74% -1.79% 100.00%
Tax -186 -175 -175 2,221 2,363 2,282 2,212 -
  QoQ % -6.29% 0.00% -107.88% -6.01% 3.55% 3.16% -
  Horiz. % -8.41% -7.91% -7.91% 100.41% 106.83% 103.16% 100.00%
NP -949 -3,091 1,261 2,692 664 2,353 -1,763 -33.85%
  QoQ % 69.30% -345.12% -53.16% 305.42% -71.78% 233.47% -
  Horiz. % 53.83% 175.33% -71.53% -152.69% -37.66% -133.47% 100.00%
NP to SH -919 -3,065 1,284 332 -1,735 16 -4,058 -62.88%
  QoQ % 70.02% -338.71% 286.75% 119.14% -10,943.75% 100.39% -
  Horiz. % 22.65% 75.53% -31.64% -8.18% 42.76% -0.39% 100.00%
Tax Rate - % - % 12.19 % -471.55 % - % -3,214.08 % - % -
  QoQ % 0.00% 0.00% 102.59% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -0.38% 14.67% 0.00% 100.00% -
Total Cost 8,411 11,050 7,925 7,685 9,189 10,042 17,403 -38.44%
  QoQ % -23.88% 39.43% 3.12% -16.37% -8.49% -42.30% -
  Horiz. % 48.33% 63.49% 45.54% 44.16% 52.80% 57.70% 100.00%
Net Worth 20,499 20,789 20,821 20,828 21,008 23,477 19,500 3.39%
  QoQ % -1.39% -0.15% -0.03% -0.86% -10.52% 20.40% -
  Horiz. % 105.13% 106.62% 106.78% 106.81% 107.74% 120.40% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,499 20,789 20,821 20,828 21,008 23,477 19,500 3.39%
  QoQ % -1.39% -0.15% -0.03% -0.86% -10.52% 20.40% -
  Horiz. % 105.13% 106.62% 106.78% 106.81% 107.74% 120.40% 100.00%
NOSH 49,999 49,499 49,574 48,437 50,020 49,951 50,000 -0.00%
  QoQ % 1.01% -0.15% 2.35% -3.16% 0.14% -0.10% -
  Horiz. % 100.00% 99.00% 99.15% 96.88% 100.04% 99.90% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -12.72 % -38.84 % 13.73 % 25.94 % 6.74 % 18.98 % -11.27 % 8.41%
  QoQ % 67.25% -382.88% -47.07% 284.87% -64.49% 268.41% -
  Horiz. % 112.87% 344.63% -121.83% -230.17% -59.80% -168.41% 100.00%
ROE -4.48 % -14.74 % 6.17 % 1.59 % -8.26 % 0.07 % -20.81 % -64.11%
  QoQ % 69.61% -338.90% 288.05% 119.25% -11,900.00% 100.34% -
  Horiz. % 21.53% 70.83% -29.65% -7.64% 39.69% -0.34% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.92 16.08 18.53 21.42 19.70 24.81 31.28 -38.98%
  QoQ % -7.21% -13.22% -13.49% 8.73% -20.60% -20.68% -
  Horiz. % 47.70% 51.41% 59.24% 68.48% 62.98% 79.32% 100.00%
EPS -1.84 -6.19 2.59 0.69 -3.47 0.03 -8.12 -62.87%
  QoQ % 70.27% -339.00% 275.36% 119.88% -11,666.67% 100.37% -
  Horiz. % 22.66% 76.23% -31.90% -8.50% 42.73% -0.37% 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 0.4100 0.4200 0.4200 0.4300 0.4200 0.4700 0.3900 3.39%
  QoQ % -2.38% 0.00% -2.33% 2.38% -10.64% 20.51% -
  Horiz. % 105.13% 107.69% 107.69% 110.26% 107.69% 120.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.92 15.92 18.37 20.75 19.71 24.79 31.28 -38.98%
  QoQ % -6.28% -13.34% -11.47% 5.28% -20.49% -20.75% -
  Horiz. % 47.70% 50.90% 58.73% 66.34% 63.01% 79.25% 100.00%
EPS -1.84 -6.13 2.57 0.66 -3.47 0.03 -8.12 -62.87%
  QoQ % 69.98% -338.52% 289.39% 119.02% -11,666.67% 100.37% -
  Horiz. % 22.66% 75.49% -31.65% -8.13% 42.73% -0.37% 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 0.4100 0.4158 0.4164 0.4166 0.4202 0.4696 0.3900 3.39%
  QoQ % -1.39% -0.14% -0.05% -0.86% -10.52% 20.41% -
  Horiz. % 105.13% 106.62% 106.77% 106.82% 107.74% 120.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.2400 0.2000 0.1100 0.1000 0.1000 0.2500 0.2500 -
P/RPS 1.61 1.24 0.59 0.47 0.51 1.01 0.80 59.47%
  QoQ % 29.84% 110.17% 25.53% -7.84% -49.50% 26.25% -
  Horiz. % 201.25% 155.00% 73.75% 58.75% 63.75% 126.25% 100.00%
P/EPS -13.06 -3.23 4.25 14.59 -2.88 780.50 -3.08 162.21%
  QoQ % -304.33% -176.00% -70.87% 606.60% -100.37% 25,440.91% -
  Horiz. % 424.03% 104.87% -137.99% -473.70% 93.51% -25,340.91% 100.00%
EY -7.66 -30.96 23.55 6.85 -34.69 0.13 -32.46 -61.85%
  QoQ % 75.26% -231.46% 243.80% 119.75% -26,784.62% 100.40% -
  Horiz. % 23.60% 95.38% -72.55% -21.10% 106.87% -0.40% 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 0.59 0.48 0.26 0.23 0.24 0.53 0.64 -5.28%
  QoQ % 22.92% 84.62% 13.04% -4.17% -54.72% -17.19% -
  Horiz. % 92.19% 75.00% 40.62% 35.94% 37.50% 82.81% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 26/02/09 28/11/08 -
Price 0.1700 0.2500 0.2500 0.1200 0.1000 0.1500 0.2500 -
P/RPS 1.14 1.55 1.35 0.56 0.51 0.60 0.80 26.66%
  QoQ % -26.45% 14.81% 141.07% 9.80% -15.00% -25.00% -
  Horiz. % 142.50% 193.75% 168.75% 70.00% 63.75% 75.00% 100.00%
P/EPS -9.25 -4.04 9.65 17.51 -2.88 468.30 -3.08 108.30%
  QoQ % -128.96% -141.87% -44.89% 707.99% -100.61% 15,304.55% -
  Horiz. % 300.32% 131.17% -313.31% -568.51% 93.51% -15,204.55% 100.00%
EY -10.81 -24.77 10.36 5.71 -34.69 0.21 -32.46 -51.99%
  QoQ % 56.36% -339.09% 81.44% 116.46% -16,619.05% 100.65% -
  Horiz. % 33.30% 76.31% -31.92% -17.59% 106.87% -0.65% 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 0.41 0.60 0.60 0.28 0.24 0.32 0.64 -25.71%
  QoQ % -31.67% 0.00% 114.29% 16.67% -25.00% -50.00% -
  Horiz. % 64.06% 93.75% 93.75% 43.75% 37.50% 50.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers