Highlights

[AMTEK] QoQ TTM Result on 2012-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -288.34%    YoY -     70.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 47,269 48,344 47,168 45,722 49,382 50,462 52,294 -6.52%
  QoQ % -2.22% 2.49% 3.16% -7.41% -2.14% -3.50% -
  Horiz. % 90.39% 92.45% 90.20% 87.43% 94.43% 96.50% 100.00%
PBT 230 998 925 -198 607 -55 -543 -
  QoQ % -76.95% 7.89% 567.17% -132.62% 1,203.64% 89.87% -
  Horiz. % -42.36% -183.79% -170.35% 36.46% -111.79% 10.13% 100.00%
Tax -1,042 -406 -653 -448 -264 -1,164 -835 15.93%
  QoQ % -156.65% 37.83% -45.76% -69.70% 77.32% -39.40% -
  Horiz. % 124.79% 48.62% 78.20% 53.65% 31.62% 139.40% 100.00%
NP -812 592 272 -646 343 -1,219 -1,378 -29.74%
  QoQ % -237.16% 117.65% 142.11% -288.34% 128.14% 11.54% -
  Horiz. % 58.93% -42.96% -19.74% 46.88% -24.89% 88.46% 100.00%
NP to SH -647 593 273 -646 343 -1,218 -1,377 -39.59%
  QoQ % -209.11% 117.22% 142.26% -288.34% 128.16% 11.55% -
  Horiz. % 46.99% -43.06% -19.83% 46.91% -24.91% 88.45% 100.00%
Tax Rate 453.04 % 40.68 % 70.59 % - % 43.49 % - % - % -
  QoQ % 1,013.67% -42.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,041.71% 93.54% 162.31% 0.00% 100.00% - -
Total Cost 48,081 47,752 46,896 46,368 49,039 51,681 53,672 -7.08%
  QoQ % 0.69% 1.83% 1.14% -5.45% -5.11% -3.71% -
  Horiz. % 89.58% 88.97% 87.38% 86.39% 91.37% 96.29% 100.00%
Net Worth 24,499 25,999 25,522 24,499 24,999 25,499 25,499 -2.63%
  QoQ % -5.77% 1.87% 4.18% -2.00% -1.96% 0.00% -
  Horiz. % 96.08% 101.96% 100.09% 96.08% 98.04% 100.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,499 25,999 25,522 24,499 24,999 25,499 25,499 -2.63%
  QoQ % -5.77% 1.87% 4.18% -2.00% -1.96% 0.00% -
  Horiz. % 96.08% 101.96% 100.09% 96.08% 98.04% 100.00% 100.00%
NOSH 49,998 49,998 50,043 49,998 49,998 49,998 49,998 -
  QoQ % 0.00% -0.09% 0.09% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.09% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.72 % 1.22 % 0.58 % -1.41 % 0.69 % -2.42 % -2.64 % -24.87%
  QoQ % -240.98% 110.34% 141.13% -304.35% 128.51% 8.33% -
  Horiz. % 65.15% -46.21% -21.97% 53.41% -26.14% 91.67% 100.00%
ROE -2.64 % 2.28 % 1.07 % -2.64 % 1.37 % -4.78 % -5.40 % -37.97%
  QoQ % -215.79% 113.08% 140.53% -292.70% 128.66% 11.48% -
  Horiz. % 48.89% -42.22% -19.81% 48.89% -25.37% 88.52% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.54 96.69 94.25 91.45 98.77 100.93 104.59 -6.52%
  QoQ % -2.22% 2.59% 3.06% -7.41% -2.14% -3.50% -
  Horiz. % 90.39% 92.45% 90.11% 87.44% 94.44% 96.50% 100.00%
EPS -1.29 1.19 0.55 -1.29 0.69 -2.44 -2.75 -39.66%
  QoQ % -208.40% 116.36% 142.64% -286.96% 128.28% 11.27% -
  Horiz. % 46.91% -43.27% -20.00% 46.91% -25.09% 88.73% 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 0.4900 0.5200 0.5100 0.4900 0.5000 0.5100 0.5100 -2.63%
  QoQ % -5.77% 1.96% 4.08% -2.00% -1.96% 0.00% -
  Horiz. % 96.08% 101.96% 100.00% 96.08% 98.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.54 96.69 94.34 91.45 98.77 100.93 104.59 -6.52%
  QoQ % -2.22% 2.49% 3.16% -7.41% -2.14% -3.50% -
  Horiz. % 90.39% 92.45% 90.20% 87.44% 94.44% 96.50% 100.00%
EPS -1.29 1.19 0.55 -1.29 0.69 -2.44 -2.75 -39.66%
  QoQ % -208.40% 116.36% 142.64% -286.96% 128.28% 11.27% -
  Horiz. % 46.91% -43.27% -20.00% 46.91% -25.09% 88.73% 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 0.4900 0.5200 0.5105 0.4900 0.5000 0.5100 0.5100 -2.63%
  QoQ % -5.77% 1.86% 4.18% -2.00% -1.96% 0.00% -
  Horiz. % 96.08% 101.96% 100.10% 96.08% 98.04% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1700 0.1700 0.2000 0.2200 0.2500 0.3100 0.2400 -
P/RPS 0.18 0.18 0.21 0.24 0.25 0.31 0.23 -15.09%
  QoQ % 0.00% -14.29% -12.50% -4.00% -19.35% 34.78% -
  Horiz. % 78.26% 78.26% 91.30% 104.35% 108.70% 134.78% 100.00%
P/EPS -13.14 14.33 36.66 -17.03 36.44 -12.73 -8.71 31.57%
  QoQ % -191.70% -60.91% 315.27% -146.73% 386.25% -46.15% -
  Horiz. % 150.86% -164.52% -420.90% 195.52% -418.37% 146.15% 100.00%
EY -7.61 6.98 2.73 -5.87 2.74 -7.86 -11.48 -23.99%
  QoQ % -209.03% 155.68% 146.51% -314.23% 134.86% 31.53% -
  Horiz. % 66.29% -60.80% -23.78% 51.13% -23.87% 68.47% 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 0.35 0.33 0.39 0.45 0.50 0.61 0.47 -17.86%
  QoQ % 6.06% -15.38% -13.33% -10.00% -18.03% 29.79% -
  Horiz. % 74.47% 70.21% 82.98% 95.74% 106.38% 129.79% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.2450 0.2050 0.1600 0.2200 0.2500 0.2300 0.2400 -
P/RPS 0.26 0.21 0.17 0.24 0.25 0.23 0.23 8.52%
  QoQ % 23.81% 23.53% -29.17% -4.00% 8.70% 0.00% -
  Horiz. % 113.04% 91.30% 73.91% 104.35% 108.70% 100.00% 100.00%
P/EPS -18.93 17.28 29.33 -17.03 36.44 -9.44 -8.71 67.87%
  QoQ % -209.55% -41.08% 272.23% -146.73% 486.02% -8.38% -
  Horiz. % 217.34% -198.39% -336.74% 195.52% -418.37% 108.38% 100.00%
EY -5.28 5.79 3.41 -5.87 2.74 -10.59 -11.48 -40.44%
  QoQ % -191.19% 69.79% 158.09% -314.23% 125.87% 7.75% -
  Horiz. % 45.99% -50.44% -29.70% 51.13% -23.87% 92.25% 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 0.50 0.39 0.31 0.45 0.50 0.45 0.47 4.22%
  QoQ % 28.21% 25.81% -31.11% -10.00% 11.11% -4.26% -
  Horiz. % 106.38% 82.98% 65.96% 95.74% 106.38% 95.74% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers