Highlights

[AMTEK] QoQ TTM Result on 2008-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -13.54%    YoY -     14.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,377 9,853 12,395 15,640 18,782 22,934 24,311 -43.34%
  QoQ % 5.32% -20.51% -20.75% -16.73% -18.10% -5.66% -
  Horiz. % 42.68% 40.53% 50.99% 64.33% 77.26% 94.34% 100.00%
PBT 471 -1,699 71 -3,975 -3,528 -5,017 -5,020 -
  QoQ % 127.72% -2,492.96% 101.79% -12.67% 29.68% 0.06% -
  Horiz. % -9.38% 33.84% -1.41% 79.18% 70.28% 99.94% 100.00%
Tax 2,221 2,363 2,282 2,212 -206 2 48 1,191.87%
  QoQ % -6.01% 3.55% 3.16% 1,173.79% -10,400.00% -95.83% -
  Horiz. % 4,627.08% 4,922.92% 4,754.17% 4,608.33% -429.17% 4.17% 100.00%
NP 2,692 664 2,353 -1,763 -3,734 -5,015 -4,972 -
  QoQ % 305.42% -71.78% 233.47% 52.79% 25.54% -0.86% -
  Horiz. % -54.14% -13.35% -47.33% 35.46% 75.10% 100.86% 100.00%
NP to SH 332 -1,735 16 -4,058 -3,574 -4,823 -4,779 -
  QoQ % 119.14% -10,943.75% 100.39% -13.54% 25.90% -0.92% -
  Horiz. % -6.95% 36.30% -0.33% 84.91% 74.79% 100.92% 100.00%
Tax Rate -471.55 % - % -3,214.08 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.67% 0.00% 100.00% - - - -
Total Cost 7,685 9,189 10,042 17,403 22,516 27,949 29,283 -59.04%
  QoQ % -16.37% -8.49% -42.30% -22.71% -19.44% -4.56% -
  Horiz. % 26.24% 31.38% 34.29% 59.43% 76.89% 95.44% 100.00%
Net Worth 20,828 21,008 23,477 19,500 20,499 22,499 24,126 -9.34%
  QoQ % -0.86% -10.52% 20.40% -4.88% -8.89% -6.74% -
  Horiz. % 86.33% 87.08% 97.31% 80.82% 84.97% 93.26% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,828 21,008 23,477 19,500 20,499 22,499 24,126 -9.34%
  QoQ % -0.86% -10.52% 20.40% -4.88% -8.89% -6.74% -
  Horiz. % 86.33% 87.08% 97.31% 80.82% 84.97% 93.26% 100.00%
NOSH 48,437 50,020 49,951 50,000 50,000 49,999 51,333 -3.80%
  QoQ % -3.16% 0.14% -0.10% 0.00% 0.00% -2.60% -
  Horiz. % 94.36% 97.44% 97.31% 97.40% 97.40% 97.40% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.94 % 6.74 % 18.98 % -11.27 % -19.88 % -21.87 % -20.45 % -
  QoQ % 284.87% -64.49% 268.41% 43.31% 9.10% -6.94% -
  Horiz. % -126.85% -32.96% -92.81% 55.11% 97.21% 106.94% 100.00%
ROE 1.59 % -8.26 % 0.07 % -20.81 % -17.43 % -21.44 % -19.81 % -
  QoQ % 119.25% -11,900.00% 100.34% -19.39% 18.70% -8.23% -
  Horiz. % -8.03% 41.70% -0.35% 105.05% 87.99% 108.23% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.42 19.70 24.81 31.28 37.56 45.87 47.36 -41.11%
  QoQ % 8.73% -20.60% -20.68% -16.72% -18.12% -3.15% -
  Horiz. % 45.23% 41.60% 52.39% 66.05% 79.31% 96.85% 100.00%
EPS 0.69 -3.47 0.03 -8.12 -7.15 -9.65 -9.31 -
  QoQ % 119.88% -11,666.67% 100.37% -13.57% 25.91% -3.65% -
  Horiz. % -7.41% 37.27% -0.32% 87.22% 76.80% 103.65% 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 0.4300 0.4200 0.4700 0.3900 0.4100 0.4500 0.4700 -5.76%
  QoQ % 2.38% -10.64% 20.51% -4.88% -8.89% -4.26% -
  Horiz. % 91.49% 89.36% 100.00% 82.98% 87.23% 95.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.75 19.71 24.79 31.28 37.56 45.87 48.62 -43.34%
  QoQ % 5.28% -20.49% -20.75% -16.72% -18.12% -5.66% -
  Horiz. % 42.68% 40.54% 50.99% 64.34% 77.25% 94.34% 100.00%
EPS 0.66 -3.47 0.03 -8.12 -7.15 -9.65 -9.56 -
  QoQ % 119.02% -11,666.67% 100.37% -13.57% 25.91% -0.94% -
  Horiz. % -6.90% 36.30% -0.31% 84.94% 74.79% 100.94% 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 0.4166 0.4202 0.4696 0.3900 0.4100 0.4500 0.4825 -9.33%
  QoQ % -0.86% -10.52% 20.41% -4.88% -8.89% -6.74% -
  Horiz. % 86.34% 87.09% 97.33% 80.83% 84.97% 93.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.1000 0.1000 0.2500 0.2500 0.1500 0.1300 0.2500 -
P/RPS 0.47 0.51 1.01 0.80 0.40 0.28 0.53 -7.70%
  QoQ % -7.84% -49.50% 26.25% 100.00% 42.86% -47.17% -
  Horiz. % 88.68% 96.23% 190.57% 150.94% 75.47% 52.83% 100.00%
P/EPS 14.59 -2.88 780.50 -3.08 -2.10 -1.35 -2.69 -
  QoQ % 606.60% -100.37% 25,440.91% -46.67% -55.56% 49.81% -
  Horiz. % -542.38% 107.06% -29,014.87% 114.50% 78.07% 50.19% 100.00%
EY 6.85 -34.69 0.13 -32.46 -47.65 -74.20 -37.24 -
  QoQ % 119.75% -26,784.62% 100.40% 31.88% 35.78% -99.25% -
  Horiz. % -18.39% 93.15% -0.35% 87.16% 127.95% 199.25% 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 0.23 0.24 0.53 0.64 0.37 0.29 0.53 -42.71%
  QoQ % -4.17% -54.72% -17.19% 72.97% 27.59% -45.28% -
  Horiz. % 43.40% 45.28% 100.00% 120.75% 69.81% 54.72% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 09/09/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 -
Price 0.1200 0.1000 0.1500 0.2500 0.3000 0.1100 0.1000 -
P/RPS 0.56 0.51 0.60 0.80 0.80 0.24 0.21 92.41%
  QoQ % 9.80% -15.00% -25.00% 0.00% 233.33% 14.29% -
  Horiz. % 266.67% 242.86% 285.71% 380.95% 380.95% 114.29% 100.00%
P/EPS 17.51 -2.88 468.30 -3.08 -4.20 -1.14 -1.07 -
  QoQ % 707.99% -100.61% 15,304.55% 26.67% -268.42% -6.54% -
  Horiz. % -1,636.45% 269.16% -43,766.35% 287.85% 392.52% 106.54% 100.00%
EY 5.71 -34.69 0.21 -32.46 -23.83 -87.69 -93.10 -
  QoQ % 116.46% -16,619.05% 100.65% -36.21% 72.82% 5.81% -
  Horiz. % -6.13% 37.26% -0.23% 34.87% 25.60% 94.19% 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 0.28 0.24 0.32 0.64 0.73 0.24 0.21 21.16%
  QoQ % 16.67% -25.00% -50.00% -12.33% 204.17% 14.29% -
  Horiz. % 133.33% 114.29% 152.38% 304.76% 347.62% 114.29% 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.
 


 

205  119  438  1500 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 RSAWIT 0.295+0.02 
 EKOVEST 0.805+0.005 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers