Highlights

[AMTEK] QoQ TTM Result on 2015-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -6.51%    YoY -     -394.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,799 30,822 34,686 37,553 40,168 42,880 42,151 -17.14%
  QoQ % 3.17% -11.14% -7.63% -6.51% -6.32% 1.73% -
  Horiz. % 75.44% 73.12% 82.29% 89.09% 95.30% 101.73% 100.00%
PBT -2,614 -5,290 -4,553 -3,618 -3,332 -1,075 -813 118.00%
  QoQ % 50.59% -16.19% -25.84% -8.58% -209.95% -32.23% -
  Horiz. % 321.53% 650.68% 560.02% 445.02% 409.84% 132.23% 100.00%
Tax -6 -432 -469 -437 -469 -423 -646 -95.59%
  QoQ % 98.61% 7.89% -7.32% 6.82% -10.87% 34.52% -
  Horiz. % 0.93% 66.87% 72.60% 67.65% 72.60% 65.48% 100.00%
NP -2,620 -5,722 -5,022 -4,055 -3,801 -1,498 -1,459 47.79%
  QoQ % 54.21% -13.94% -23.85% -6.68% -153.74% -2.67% -
  Horiz. % 179.58% 392.19% 344.21% 277.93% 260.52% 102.67% 100.00%
NP to SH -2,619 -5,721 -5,123 -4,156 -3,902 -1,599 -1,458 47.82%
  QoQ % 54.22% -11.67% -23.27% -6.51% -144.03% -9.67% -
  Horiz. % 179.63% 392.39% 351.37% 285.05% 267.63% 109.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,419 36,544 39,708 41,608 43,969 44,378 43,610 -14.61%
  QoQ % -5.81% -7.97% -4.57% -5.37% -0.92% 1.76% -
  Horiz. % 78.92% 83.80% 91.05% 95.41% 100.82% 101.76% 100.00%
Net Worth 17,999 17,999 18,999 19,999 20,499 23,999 23,999 -17.47%
  QoQ % 0.00% -5.26% -5.00% -2.44% -14.58% 0.00% -
  Horiz. % 75.00% 75.00% 79.17% 83.33% 85.42% 100.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 17,999 17,999 18,999 19,999 20,499 23,999 23,999 -17.47%
  QoQ % 0.00% -5.26% -5.00% -2.44% -14.58% 0.00% -
  Horiz. % 75.00% 75.00% 79.17% 83.33% 85.42% 100.00% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.24 % -18.56 % -14.48 % -10.80 % -9.46 % -3.49 % -3.46 % 78.43%
  QoQ % 55.60% -28.18% -34.07% -14.16% -171.06% -0.87% -
  Horiz. % 238.15% 536.42% 418.50% 312.14% 273.41% 100.87% 100.00%
ROE -14.55 % -31.78 % -26.96 % -20.78 % -19.03 % -6.66 % -6.08 % 79.01%
  QoQ % 54.22% -17.88% -29.74% -9.20% -185.74% -9.54% -
  Horiz. % 239.31% 522.70% 443.42% 341.78% 312.99% 109.54% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.60 61.65 69.37 75.11 80.34 85.76 84.30 -17.14%
  QoQ % 3.16% -11.13% -7.64% -6.51% -6.32% 1.73% -
  Horiz. % 75.44% 73.13% 82.29% 89.10% 95.30% 101.73% 100.00%
EPS -5.24 -11.44 -10.25 -8.31 -7.80 -3.20 -2.92 47.72%
  QoQ % 54.20% -11.61% -23.35% -6.54% -143.75% -9.59% -
  Horiz. % 179.45% 391.78% 351.03% 284.59% 267.12% 109.59% 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 0.3600 0.3600 0.3800 0.4000 0.4100 0.4800 0.4800 -17.47%
  QoQ % 0.00% -5.26% -5.00% -2.44% -14.58% 0.00% -
  Horiz. % 75.00% 75.00% 79.17% 83.33% 85.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.60 61.65 69.37 75.11 80.34 85.76 84.30 -17.14%
  QoQ % 3.16% -11.13% -7.64% -6.51% -6.32% 1.73% -
  Horiz. % 75.44% 73.13% 82.29% 89.10% 95.30% 101.73% 100.00%
EPS -5.24 -11.44 -10.25 -8.31 -7.80 -3.20 -2.92 47.72%
  QoQ % 54.20% -11.61% -23.35% -6.54% -143.75% -9.59% -
  Horiz. % 179.45% 391.78% 351.03% 284.59% 267.12% 109.59% 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 0.3600 0.3600 0.3800 0.4000 0.4100 0.4800 0.4800 -17.47%
  QoQ % 0.00% -5.26% -5.00% -2.44% -14.58% 0.00% -
  Horiz. % 75.00% 75.00% 79.17% 83.33% 85.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2500 0.2300 0.2650 0.2300 0.5100 0.5100 0.3100 -
P/RPS 0.39 0.37 0.38 0.31 0.63 0.59 0.37 3.58%
  QoQ % 5.41% -2.63% 22.58% -50.79% 6.78% 59.46% -
  Horiz. % 105.41% 100.00% 102.70% 83.78% 170.27% 159.46% 100.00%
P/EPS -4.77 -2.01 -2.59 -2.77 -6.53 -15.95 -10.63 -41.42%
  QoQ % -137.31% 22.39% 6.50% 57.58% 59.06% -50.05% -
  Horiz. % 44.87% 18.91% 24.37% 26.06% 61.43% 150.05% 100.00%
EY -20.95 -49.75 -38.67 -36.14 -15.30 -6.27 -9.41 70.59%
  QoQ % 57.89% -28.65% -7.00% -136.21% -144.02% 33.37% -
  Horiz. % 222.64% 528.69% 410.95% 384.06% 162.59% 66.63% 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 0.69 0.64 0.70 0.58 1.24 1.06 0.65 4.07%
  QoQ % 7.81% -8.57% 20.69% -53.23% 16.98% 63.08% -
  Horiz. % 106.15% 98.46% 107.69% 89.23% 190.77% 163.08% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 25/11/15 28/08/15 27/05/15 26/02/15 -
Price 0.2600 0.2500 0.2500 0.2800 0.2300 0.5100 0.6000 -
P/RPS 0.41 0.41 0.36 0.37 0.29 0.59 0.71 -30.68%
  QoQ % 0.00% 13.89% -2.70% 27.59% -50.85% -16.90% -
  Horiz. % 57.75% 57.75% 50.70% 52.11% 40.85% 83.10% 100.00%
P/EPS -4.96 -2.18 -2.44 -3.37 -2.95 -15.95 -20.58 -61.31%
  QoQ % -127.52% 10.66% 27.60% -14.24% 81.50% 22.50% -
  Horiz. % 24.10% 10.59% 11.86% 16.38% 14.33% 77.50% 100.00%
EY -20.15 -45.77 -40.99 -29.69 -33.93 -6.27 -4.86 158.31%
  QoQ % 55.98% -11.66% -38.06% 12.50% -441.15% -29.01% -
  Horiz. % 414.61% 941.77% 843.42% 610.91% 698.15% 129.01% 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 0.72 0.69 0.66 0.70 0.56 1.06 1.25 -30.80%
  QoQ % 4.35% 4.55% -5.71% 25.00% -47.17% -15.20% -
  Horiz. % 57.60% 55.20% 52.80% 56.00% 44.80% 84.80% 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.
 


 

113  101  381  1701 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 MTAG 0.5950.00 
Partners & Brokers