Highlights

[AMTEK] QoQ TTM Result on 2011-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     15.65%    YoY -     309.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 50,462 52,294 53,861 43,602 33,860 22,002 10,583 183.02%
  QoQ % -3.50% -2.91% 23.53% 28.77% 53.90% 107.90% -
  Horiz. % 476.82% 494.13% 508.94% 412.00% 319.95% 207.90% 100.00%
PBT -55 -543 -1,641 7,823 6,623 6,276 6,723 -
  QoQ % 89.87% 66.91% -120.98% 18.12% 5.53% -6.65% -
  Horiz. % -0.82% -8.08% -24.41% 116.36% 98.51% 93.35% 100.00%
Tax -1,164 -835 -529 -421 -218 2 -81 490.12%
  QoQ % -39.40% -57.84% -25.65% -93.12% -11,000.00% 102.47% -
  Horiz. % 1,437.04% 1,030.86% 653.09% 519.75% 269.14% -2.47% 100.00%
NP -1,219 -1,378 -2,170 7,402 6,405 6,278 6,642 -
  QoQ % 11.54% 36.50% -129.32% 15.57% 2.02% -5.48% -
  Horiz. % -18.35% -20.75% -32.67% 111.44% 96.43% 94.52% 100.00%
NP to SH -1,218 -1,377 -2,169 7,404 6,402 6,277 6,644 -
  QoQ % 11.55% 36.51% -129.29% 15.65% 1.99% -5.52% -
  Horiz. % -18.33% -20.73% -32.65% 111.44% 96.36% 94.48% 100.00%
Tax Rate - % - % - % 5.38 % 3.29 % -0.03 % 1.20 % -
  QoQ % 0.00% 0.00% 0.00% 63.53% 11,066.67% -102.50% -
  Horiz. % 0.00% 0.00% 0.00% 448.33% 274.17% -2.50% 100.00%
Total Cost 51,681 53,672 56,031 36,200 27,455 15,724 3,941 455.23%
  QoQ % -3.71% -4.21% 54.78% 31.85% 74.61% 298.99% -
  Horiz. % 1,311.37% 1,361.89% 1,421.75% 918.55% 696.65% 398.99% 100.00%
Net Worth 25,499 25,499 25,135 24,500 26,499 27,000 27,500 -4.91%
  QoQ % 0.00% 1.45% 2.59% -7.55% -1.85% -1.82% -
  Horiz. % 92.72% 92.72% 91.40% 89.09% 96.36% 98.18% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 25,499 25,499 25,135 24,500 26,499 27,000 27,500 -4.91%
  QoQ % 0.00% 1.45% 2.59% -7.55% -1.85% -1.82% -
  Horiz. % 92.72% 92.72% 91.40% 89.09% 96.36% 98.18% 100.00%
NOSH 49,998 49,998 50,270 50,000 50,000 50,000 50,000 -0.00%
  QoQ % 0.00% -0.54% 0.54% -0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.54% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.42 % -2.64 % -4.03 % 16.98 % 18.92 % 28.53 % 62.76 % -
  QoQ % 8.33% 34.49% -123.73% -10.25% -33.68% -54.54% -
  Horiz. % -3.86% -4.21% -6.42% 27.06% 30.15% 45.46% 100.00%
ROE -4.78 % -5.40 % -8.63 % 30.22 % 24.16 % 23.25 % 24.16 % -
  QoQ % 11.48% 37.43% -128.56% 25.08% 3.91% -3.77% -
  Horiz. % -19.78% -22.35% -35.72% 125.08% 100.00% 96.23% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.93 104.59 107.14 87.20 67.72 44.00 21.17 183.00%
  QoQ % -3.50% -2.38% 22.87% 28.77% 53.91% 107.84% -
  Horiz. % 476.76% 494.05% 506.09% 411.90% 319.89% 207.84% 100.00%
EPS -2.44 -2.75 -4.31 14.81 12.80 12.55 13.29 -
  QoQ % 11.27% 36.19% -129.10% 15.70% 1.99% -5.57% -
  Horiz. % -18.36% -20.69% -32.43% 111.44% 96.31% 94.43% 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 0.5100 0.5000 0.4900 0.5300 0.5400 0.5500 -4.90%
  QoQ % 0.00% 2.00% 2.04% -7.55% -1.85% -1.82% -
  Horiz. % 92.73% 92.73% 90.91% 89.09% 96.36% 98.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.93 104.59 107.72 87.21 67.72 44.01 21.17 183.00%
  QoQ % -3.50% -2.91% 23.52% 28.78% 53.87% 107.89% -
  Horiz. % 476.76% 494.05% 508.83% 411.95% 319.89% 207.89% 100.00%
EPS -2.44 -2.75 -4.34 14.81 12.80 12.55 13.29 -
  QoQ % 11.27% 36.64% -129.30% 15.70% 1.99% -5.57% -
  Horiz. % -18.36% -20.69% -32.66% 111.44% 96.31% 94.43% 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 0.5100 0.5027 0.4900 0.5300 0.5400 0.5500 -4.90%
  QoQ % 0.00% 1.45% 2.59% -7.55% -1.85% -1.82% -
  Horiz. % 92.73% 92.73% 91.40% 89.09% 96.36% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3100 0.2400 0.1900 0.1900 0.2500 0.1600 0.1400 -
P/RPS 0.31 0.23 0.18 0.22 0.37 0.36 0.66 -39.55%
  QoQ % 34.78% 27.78% -18.18% -40.54% 2.78% -45.45% -
  Horiz. % 46.97% 34.85% 27.27% 33.33% 56.06% 54.55% 100.00%
P/EPS -12.73 -8.71 -4.40 1.28 1.95 1.27 1.05 -
  QoQ % -46.15% -97.95% -443.75% -34.36% 53.54% 20.95% -
  Horiz. % -1,212.38% -829.52% -419.05% 121.90% 185.71% 120.95% 100.00%
EY -7.86 -11.48 -22.71 77.94 51.22 78.46 94.91 -
  QoQ % 31.53% 49.45% -129.14% 52.17% -34.72% -17.33% -
  Horiz. % -8.28% -12.10% -23.93% 82.12% 53.97% 82.67% 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 0.61 0.47 0.38 0.39 0.47 0.30 0.25 81.14%
  QoQ % 29.79% 23.68% -2.56% -17.02% 56.67% 20.00% -
  Horiz. % 244.00% 188.00% 152.00% 156.00% 188.00% 120.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 25/08/11 30/05/11 25/02/11 30/11/10 -
Price 0.2300 0.2400 0.2300 0.1700 0.1900 0.2000 0.4900 -
P/RPS 0.23 0.23 0.21 0.19 0.28 0.45 2.32 -78.55%
  QoQ % 0.00% 9.52% 10.53% -32.14% -37.78% -80.60% -
  Horiz. % 9.91% 9.91% 9.05% 8.19% 12.07% 19.40% 100.00%
P/EPS -9.44 -8.71 -5.33 1.15 1.48 1.59 3.69 -
  QoQ % -8.38% -63.41% -563.48% -22.30% -6.92% -56.91% -
  Horiz. % -255.83% -236.04% -144.44% 31.17% 40.11% 43.09% 100.00%
EY -10.59 -11.48 -18.76 87.11 67.39 62.77 27.12 -
  QoQ % 7.75% 38.81% -121.54% 29.26% 7.36% 131.45% -
  Horiz. % -39.05% -42.33% -69.17% 321.20% 248.49% 231.45% 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 0.45 0.47 0.46 0.35 0.36 0.37 0.89 -36.51%
  QoQ % -4.26% 2.17% 31.43% -2.78% -2.70% -58.43% -
  Horiz. % 50.56% 52.81% 51.69% 39.33% 40.45% 41.57% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers