Highlights

[AMTEK] QoQ TTM Result on 2013-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -209.11%    YoY -     -288.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,313 45,619 47,044 47,269 48,344 47,168 45,722 -0.60%
  QoQ % -0.67% -3.03% -0.48% -2.22% 2.49% 3.16% -
  Horiz. % 99.11% 99.77% 102.89% 103.38% 105.73% 103.16% 100.00%
PBT -40 181 1,420 230 998 925 -198 -65.60%
  QoQ % -122.10% -87.25% 517.39% -76.95% 7.89% 567.17% -
  Horiz. % 20.20% -91.41% -717.17% -116.16% -504.04% -467.17% 100.00%
Tax -628 -670 -997 -1,042 -406 -653 -448 25.28%
  QoQ % 6.27% 32.80% 4.32% -156.65% 37.83% -45.76% -
  Horiz. % 140.18% 149.55% 222.54% 232.59% 90.62% 145.76% 100.00%
NP -668 -489 423 -812 592 272 -646 2.26%
  QoQ % -36.61% -215.60% 152.09% -237.16% 117.65% 142.11% -
  Horiz. % 103.41% 75.70% -65.48% 125.70% -91.64% -42.11% 100.00%
NP to SH -504 -325 588 -647 593 273 -646 -15.26%
  QoQ % -55.08% -155.27% 190.88% -209.11% 117.22% 142.26% -
  Horiz. % 78.02% 50.31% -91.02% 100.15% -91.80% -42.26% 100.00%
Tax Rate - % 370.17 % 70.21 % 453.04 % 40.68 % 70.59 % - % -
  QoQ % 0.00% 427.23% -84.50% 1,013.67% -42.37% 0.00% -
  Horiz. % 0.00% 524.39% 99.46% 641.79% 57.63% 100.00% -
Total Cost 45,981 46,108 46,621 48,081 47,752 46,896 46,368 -0.56%
  QoQ % -0.28% -1.10% -3.04% 0.69% 1.83% 1.14% -
  Horiz. % 99.17% 99.44% 100.55% 103.69% 102.98% 101.14% 100.00%
Net Worth 25,499 25,499 24,999 24,499 25,999 25,522 24,499 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.87% 4.18% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.18% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,499 25,499 24,999 24,499 25,999 25,522 24,499 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.87% 4.18% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.18% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 50,043 49,998 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.09% 0.09% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.09% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.47 % -1.07 % 0.90 % -1.72 % 1.22 % 0.58 % -1.41 % 2.82%
  QoQ % -37.38% -218.89% 152.33% -240.98% 110.34% 141.13% -
  Horiz. % 104.26% 75.89% -63.83% 121.99% -86.52% -41.13% 100.00%
ROE -1.98 % -1.27 % 2.35 % -2.64 % 2.28 % 1.07 % -2.64 % -17.47%
  QoQ % -55.91% -154.04% 189.02% -215.79% 113.08% 140.53% -
  Horiz. % 75.00% 48.11% -89.02% 100.00% -86.36% -40.53% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.63 91.24 94.09 94.54 96.69 94.25 91.45 -0.60%
  QoQ % -0.67% -3.03% -0.48% -2.22% 2.59% 3.06% -
  Horiz. % 99.10% 99.77% 102.89% 103.38% 105.73% 103.06% 100.00%
EPS -1.01 -0.65 1.18 -1.29 1.19 0.55 -1.29 -15.06%
  QoQ % -55.38% -155.08% 191.47% -208.40% 116.36% 142.64% -
  Horiz. % 78.29% 50.39% -91.47% 100.00% -92.25% -42.64% 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 0.5200 0.5100 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.96% 4.08% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.63 91.24 94.09 94.54 96.69 94.34 91.45 -0.60%
  QoQ % -0.67% -3.03% -0.48% -2.22% 2.49% 3.16% -
  Horiz. % 99.10% 99.77% 102.89% 103.38% 105.73% 103.16% 100.00%
EPS -1.01 -0.65 1.18 -1.29 1.19 0.55 -1.29 -15.06%
  QoQ % -55.38% -155.08% 191.47% -208.40% 116.36% 142.64% -
  Horiz. % 78.29% 50.39% -91.47% 100.00% -92.25% -42.64% 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 0.5200 0.5105 0.4900 2.71%
  QoQ % 0.00% 2.00% 2.04% -5.77% 1.86% 4.18% -
  Horiz. % 104.08% 104.08% 102.04% 100.00% 106.12% 104.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 0.2200 -
P/RPS 0.30 0.26 0.23 0.18 0.18 0.21 0.24 16.06%
  QoQ % 15.38% 13.04% 27.78% 0.00% -14.29% -12.50% -
  Horiz. % 125.00% 108.33% 95.83% 75.00% 75.00% 87.50% 100.00%
P/EPS -26.79 -36.15 18.71 -13.14 14.33 36.66 -17.03 35.30%
  QoQ % 25.89% -293.21% 242.39% -191.70% -60.91% 315.27% -
  Horiz. % 157.31% 212.27% -109.86% 77.16% -84.15% -215.27% 100.00%
EY -3.73 -2.77 5.35 -7.61 6.98 2.73 -5.87 -26.11%
  QoQ % -34.66% -151.78% 170.30% -209.03% 155.68% 146.51% -
  Horiz. % 63.54% 47.19% -91.14% 129.64% -118.91% -46.51% 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 0.53 0.46 0.44 0.35 0.33 0.39 0.45 11.54%
  QoQ % 15.22% 4.55% 25.71% 6.06% -15.38% -13.33% -
  Horiz. % 117.78% 102.22% 97.78% 77.78% 73.33% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 0.2200 -
P/RPS 0.36 0.26 0.25 0.26 0.21 0.17 0.24 31.07%
  QoQ % 38.46% 4.00% -3.85% 23.81% 23.53% -29.17% -
  Horiz. % 150.00% 108.33% 104.17% 108.33% 87.50% 70.83% 100.00%
P/EPS -32.74 -36.92 19.98 -18.93 17.28 29.33 -17.03 54.67%
  QoQ % 11.32% -284.78% 205.55% -209.55% -41.08% 272.23% -
  Horiz. % 192.25% 216.79% -117.32% 111.16% -101.47% -172.23% 100.00%
EY -3.05 -2.71 5.00 -5.28 5.79 3.41 -5.87 -35.39%
  QoQ % -12.55% -154.20% 194.70% -191.19% 69.79% 158.09% -
  Horiz. % 51.96% 46.17% -85.18% 89.95% -98.64% -58.09% 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 0.47 0.47 0.50 0.39 0.31 0.45 27.81%
  QoQ % 38.30% 0.00% -6.00% 28.21% 25.81% -31.11% -
  Horiz. % 144.44% 104.44% 104.44% 111.11% 86.67% 68.89% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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