Highlights

[AMTEK] QoQ TTM Result on 2009-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     286.75%    YoY -     131.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,637 7,462 7,959 9,186 10,377 9,853 12,395 -34.14%
  QoQ % -11.06% -6.24% -13.36% -11.48% 5.32% -20.51% -
  Horiz. % 53.55% 60.20% 64.21% 74.11% 83.72% 79.49% 100.00%
PBT -3,543 -763 -2,916 1,436 471 -1,699 71 -
  QoQ % -364.35% 73.83% -303.06% 204.88% 127.72% -2,492.96% -
  Horiz. % -4,990.14% -1,074.65% -4,107.04% 2,022.54% 663.38% -2,392.96% 100.00%
Tax 8 -186 -175 -175 2,221 2,363 2,282 -97.72%
  QoQ % 104.30% -6.29% 0.00% -107.88% -6.01% 3.55% -
  Horiz. % 0.35% -8.15% -7.67% -7.67% 97.33% 103.55% 100.00%
NP -3,535 -949 -3,091 1,261 2,692 664 2,353 -
  QoQ % -272.50% 69.30% -345.12% -53.16% 305.42% -71.78% -
  Horiz. % -150.23% -40.33% -131.36% 53.59% 114.41% 28.22% 100.00%
NP to SH -3,534 -919 -3,065 1,284 332 -1,735 16 -
  QoQ % -284.55% 70.02% -338.71% 286.75% 119.14% -10,943.75% -
  Horiz. % -22,087.50% -5,743.75% -19,156.25% 8,025.00% 2,075.00% -10,843.75% 100.00%
Tax Rate - % - % - % 12.19 % -471.55 % - % -3,214.08 % -
  QoQ % 0.00% 0.00% 0.00% 102.59% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -0.38% 14.67% 0.00% 100.00%
Total Cost 10,172 8,411 11,050 7,925 7,685 9,189 10,042 0.86%
  QoQ % 20.94% -23.88% 39.43% 3.12% -16.37% -8.49% -
  Horiz. % 101.29% 83.76% 110.04% 78.92% 76.53% 91.51% 100.00%
Net Worth 17,551 20,499 20,789 20,821 20,828 21,008 23,477 -17.67%
  QoQ % -14.38% -1.39% -0.15% -0.03% -0.86% -10.52% -
  Horiz. % 74.76% 87.32% 88.55% 88.69% 88.72% 89.48% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,551 20,499 20,789 20,821 20,828 21,008 23,477 -17.67%
  QoQ % -14.38% -1.39% -0.15% -0.03% -0.86% -10.52% -
  Horiz. % 74.76% 87.32% 88.55% 88.69% 88.72% 89.48% 100.00%
NOSH 50,147 49,999 49,499 49,574 48,437 50,020 49,951 0.26%
  QoQ % 0.30% 1.01% -0.15% 2.35% -3.16% 0.14% -
  Horiz. % 100.39% 100.10% 99.10% 99.24% 96.97% 100.14% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -53.26 % -12.72 % -38.84 % 13.73 % 25.94 % 6.74 % 18.98 % -
  QoQ % -318.71% 67.25% -382.88% -47.07% 284.87% -64.49% -
  Horiz. % -280.61% -67.02% -204.64% 72.34% 136.67% 35.51% 100.00%
ROE -20.13 % -4.48 % -14.74 % 6.17 % 1.59 % -8.26 % 0.07 % -
  QoQ % -349.33% 69.61% -338.90% 288.05% 119.25% -11,900.00% -
  Horiz. % -28,757.14% -6,400.00% -21,057.14% 8,814.29% 2,271.43% -11,800.00% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.23 14.92 16.08 18.53 21.42 19.70 24.81 -34.32%
  QoQ % -11.33% -7.21% -13.22% -13.49% 8.73% -20.60% -
  Horiz. % 53.33% 60.14% 64.81% 74.69% 86.34% 79.40% 100.00%
EPS -7.05 -1.84 -6.19 2.59 0.69 -3.47 0.03 -
  QoQ % -283.15% 70.27% -339.00% 275.36% 119.88% -11,666.67% -
  Horiz. % -23,500.00% -6,133.33% -20,633.33% 8,633.33% 2,300.00% -11,566.67% 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 0.3500 0.4100 0.4200 0.4200 0.4300 0.4200 0.4700 -17.89%
  QoQ % -14.63% -2.38% 0.00% -2.33% 2.38% -10.64% -
  Horiz. % 74.47% 87.23% 89.36% 89.36% 91.49% 89.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.27 14.92 15.92 18.37 20.75 19.71 24.79 -34.15%
  QoQ % -11.06% -6.28% -13.34% -11.47% 5.28% -20.49% -
  Horiz. % 53.53% 60.19% 64.22% 74.10% 83.70% 79.51% 100.00%
EPS -7.07 -1.84 -6.13 2.57 0.66 -3.47 0.03 -
  QoQ % -284.24% 69.98% -338.52% 289.39% 119.02% -11,666.67% -
  Horiz. % -23,566.67% -6,133.33% -20,433.33% 8,566.67% 2,200.00% -11,566.67% 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 0.3510 0.4100 0.4158 0.4164 0.4166 0.4202 0.4696 -17.68%
  QoQ % -14.39% -1.39% -0.14% -0.05% -0.86% -10.52% -
  Horiz. % 74.74% 87.31% 88.54% 88.67% 88.71% 89.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1800 0.2400 0.2000 0.1100 0.1000 0.1000 0.2500 -
P/RPS 1.36 1.61 1.24 0.59 0.47 0.51 1.01 22.01%
  QoQ % -15.53% 29.84% 110.17% 25.53% -7.84% -49.50% -
  Horiz. % 134.65% 159.41% 122.77% 58.42% 46.53% 50.50% 100.00%
P/EPS -2.55 -13.06 -3.23 4.25 14.59 -2.88 780.50 -
  QoQ % 80.47% -304.33% -176.00% -70.87% 606.60% -100.37% -
  Horiz. % -0.33% -1.67% -0.41% 0.54% 1.87% -0.37% 100.00%
EY -39.15 -7.66 -30.96 23.55 6.85 -34.69 0.13 -
  QoQ % -411.10% 75.26% -231.46% 243.80% 119.75% -26,784.62% -
  Horiz. % -30,115.39% -5,892.31% -23,815.38% 18,115.38% 5,269.23% -26,684.62% 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 0.51 0.59 0.48 0.26 0.23 0.24 0.53 -2.54%
  QoQ % -13.56% 22.92% 84.62% 13.04% -4.17% -54.72% -
  Horiz. % 96.23% 111.32% 90.57% 49.06% 43.40% 45.28% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 26/02/09 -
Price 0.1700 0.1700 0.2500 0.2500 0.1200 0.1000 0.1500 -
P/RPS 1.28 1.14 1.55 1.35 0.56 0.51 0.60 65.95%
  QoQ % 12.28% -26.45% 14.81% 141.07% 9.80% -15.00% -
  Horiz. % 213.33% 190.00% 258.33% 225.00% 93.33% 85.00% 100.00%
P/EPS -2.41 -9.25 -4.04 9.65 17.51 -2.88 468.30 -
  QoQ % 73.95% -128.96% -141.87% -44.89% 707.99% -100.61% -
  Horiz. % -0.51% -1.98% -0.86% 2.06% 3.74% -0.61% 100.00%
EY -41.45 -10.81 -24.77 10.36 5.71 -34.69 0.21 -
  QoQ % -283.44% 56.36% -339.09% 81.44% 116.46% -16,619.05% -
  Horiz. % -19,738.10% -5,147.62% -11,795.24% 4,933.33% 2,719.05% -16,519.05% 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 0.49 0.41 0.60 0.60 0.28 0.24 0.32 32.95%
  QoQ % 19.51% -31.67% 0.00% 114.29% 16.67% -25.00% -
  Horiz. % 153.13% 128.12% 187.50% 187.50% 87.50% 75.00% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers