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.
 


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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS