Highlights

[AMTEK] QoQ TTM Result on 2013-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     190.88%    YoY -     191.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,345 45,313 45,619 47,044 47,269 48,344 47,168 -2.60%
  QoQ % 0.07% -0.67% -3.03% -0.48% -2.22% 2.49% -
  Horiz. % 96.14% 96.07% 96.72% 99.74% 100.21% 102.49% 100.00%
PBT 908 -40 181 1,420 230 998 925 -1.23%
  QoQ % 2,370.00% -122.10% -87.25% 517.39% -76.95% 7.89% -
  Horiz. % 98.16% -4.32% 19.57% 153.51% 24.86% 107.89% 100.00%
Tax -1,083 -628 -670 -997 -1,042 -406 -653 40.24%
  QoQ % -72.45% 6.27% 32.80% 4.32% -156.65% 37.83% -
  Horiz. % 165.85% 96.17% 102.60% 152.68% 159.57% 62.17% 100.00%
NP -175 -668 -489 423 -812 592 272 -
  QoQ % 73.80% -36.61% -215.60% 152.09% -237.16% 117.65% -
  Horiz. % -64.34% -245.59% -179.78% 155.51% -298.53% 217.65% 100.00%
NP to SH -175 -504 -325 588 -647 593 273 -
  QoQ % 65.28% -55.08% -155.27% 190.88% -209.11% 117.22% -
  Horiz. % -64.10% -184.62% -119.05% 215.38% -237.00% 217.22% 100.00%
Tax Rate 119.27 % - % 370.17 % 70.21 % 453.04 % 40.68 % 70.59 % 42.00%
  QoQ % 0.00% 0.00% 427.23% -84.50% 1,013.67% -42.37% -
  Horiz. % 168.96% 0.00% 524.39% 99.46% 641.79% 57.63% 100.00%
Total Cost 45,520 45,981 46,108 46,621 48,081 47,752 46,896 -1.97%
  QoQ % -1.00% -0.28% -1.10% -3.04% 0.69% 1.83% -
  Horiz. % 97.07% 98.05% 98.32% 99.41% 102.53% 101.83% 100.00%
Net Worth 24,499 25,499 25,499 24,999 24,499 25,999 25,522 -2.70%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.87% -
  Horiz. % 95.99% 99.91% 99.91% 97.95% 95.99% 101.87% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,499 25,499 25,499 24,999 24,499 25,999 25,522 -2.70%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.87% -
  Horiz. % 95.99% 99.91% 99.91% 97.95% 95.99% 101.87% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 50,043 -0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.09% -
  Horiz. % 99.91% 99.91% 99.91% 99.91% 99.91% 99.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.39 % -1.47 % -1.07 % 0.90 % -1.72 % 1.22 % 0.58 % -
  QoQ % 73.47% -37.38% -218.89% 152.33% -240.98% 110.34% -
  Horiz. % -67.24% -253.45% -184.48% 155.17% -296.55% 210.34% 100.00%
ROE -0.71 % -1.98 % -1.27 % 2.35 % -2.64 % 2.28 % 1.07 % -
  QoQ % 64.14% -55.91% -154.04% 189.02% -215.79% 113.08% -
  Horiz. % -66.36% -185.05% -118.69% 219.63% -246.73% 213.08% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 90.63 91.24 94.09 94.54 96.69 94.25 -2.54%
  QoQ % 0.07% -0.67% -3.03% -0.48% -2.22% 2.59% -
  Horiz. % 96.22% 96.16% 96.81% 99.83% 100.31% 102.59% 100.00%
EPS -0.35 -1.01 -0.65 1.18 -1.29 1.19 0.55 -
  QoQ % 65.35% -55.38% -155.08% 191.47% -208.40% 116.36% -
  Horiz. % -63.64% -183.64% -118.18% 214.55% -234.55% 216.36% 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 0.5100 0.5100 0.5000 0.4900 0.5200 0.5100 -2.64%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.96% -
  Horiz. % 96.08% 100.00% 100.00% 98.04% 96.08% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.69 90.63 91.24 94.09 94.54 96.69 94.34 -2.60%
  QoQ % 0.07% -0.67% -3.03% -0.48% -2.22% 2.49% -
  Horiz. % 96.13% 96.07% 96.71% 99.74% 100.21% 102.49% 100.00%
EPS -0.35 -1.01 -0.65 1.18 -1.29 1.19 0.55 -
  QoQ % 65.35% -55.38% -155.08% 191.47% -208.40% 116.36% -
  Horiz. % -63.64% -183.64% -118.18% 214.55% -234.55% 216.36% 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 0.5100 0.5100 0.5000 0.4900 0.5200 0.5105 -2.70%
  QoQ % -3.92% 0.00% 2.00% 2.04% -5.77% 1.86% -
  Horiz. % 95.98% 99.90% 99.90% 97.94% 95.98% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 0.2000 -
P/RPS 0.68 0.30 0.26 0.23 0.18 0.18 0.21 119.34%
  QoQ % 126.67% 15.38% 13.04% 27.78% 0.00% -14.29% -
  Horiz. % 323.81% 142.86% 123.81% 109.52% 85.71% 85.71% 100.00%
P/EPS -177.14 -26.79 -36.15 18.71 -13.14 14.33 36.66 -
  QoQ % -561.22% 25.89% -293.21% 242.39% -191.70% -60.91% -
  Horiz. % -483.20% -73.08% -98.61% 51.04% -35.84% 39.09% 100.00%
EY -0.56 -3.73 -2.77 5.35 -7.61 6.98 2.73 -
  QoQ % 84.99% -34.66% -151.78% 170.30% -209.03% 155.68% -
  Horiz. % -20.51% -136.63% -101.47% 195.97% -278.75% 255.68% 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 1.27 0.53 0.46 0.44 0.35 0.33 0.39 120.17%
  QoQ % 139.62% 15.22% 4.55% 25.71% 6.06% -15.38% -
  Horiz. % 325.64% 135.90% 117.95% 112.82% 89.74% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 0.1600 -
P/RPS 0.56 0.36 0.26 0.25 0.26 0.21 0.17 121.87%
  QoQ % 55.56% 38.46% 4.00% -3.85% 23.81% 23.53% -
  Horiz. % 329.41% 211.76% 152.94% 147.06% 152.94% 123.53% 100.00%
P/EPS -144.28 -32.74 -36.92 19.98 -18.93 17.28 29.33 -
  QoQ % -340.68% 11.32% -284.78% 205.55% -209.55% -41.08% -
  Horiz. % -491.92% -111.63% -125.88% 68.12% -64.54% 58.92% 100.00%
EY -0.69 -3.05 -2.71 5.00 -5.28 5.79 3.41 -
  QoQ % 77.38% -12.55% -154.20% 194.70% -191.19% 69.79% -
  Horiz. % -20.23% -89.44% -79.47% 146.63% -154.84% 169.79% 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 1.03 0.65 0.47 0.47 0.50 0.39 0.31 123.15%
  QoQ % 58.46% 38.30% 0.00% -6.00% 28.21% 25.81% -
  Horiz. % 332.26% 209.68% 151.61% 151.61% 161.29% 125.81% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers