Highlights

[AMTEK] QoQ TTM Result on 2016-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -54.91%    YoY -     2.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,822 25,511 27,233 28,024 31,799 30,822 34,686 -17.87%
  QoQ % 1.22% -6.32% -2.82% -11.87% 3.17% -11.14% -
  Horiz. % 74.45% 73.55% 78.51% 80.79% 91.68% 88.86% 100.00%
PBT -3,262 -2,804 -3,500 -4,051 -2,614 -5,290 -4,553 -19.95%
  QoQ % -16.33% 19.89% 13.60% -54.97% 50.59% -16.19% -
  Horiz. % 71.65% 61.59% 76.87% 88.97% 57.41% 116.19% 100.00%
Tax 0 -6 -6 -6 -6 -432 -469 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 98.61% 7.89% -
  Horiz. % -0.00% 1.28% 1.28% 1.28% 1.28% 92.11% 100.00%
NP -3,262 -2,810 -3,506 -4,057 -2,620 -5,722 -5,022 -25.02%
  QoQ % -16.09% 19.85% 13.58% -54.85% 54.21% -13.94% -
  Horiz. % 64.95% 55.95% 69.81% 80.78% 52.17% 113.94% 100.00%
NP to SH -3,261 -2,809 -3,505 -4,057 -2,619 -5,721 -5,123 -26.02%
  QoQ % -16.09% 19.86% 13.61% -54.91% 54.22% -11.67% -
  Horiz. % 63.65% 54.83% 68.42% 79.19% 51.12% 111.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,084 28,321 30,739 32,081 34,419 36,544 39,708 -18.76%
  QoQ % 2.69% -7.87% -4.18% -6.79% -5.81% -7.97% -
  Horiz. % 73.24% 71.32% 77.41% 80.79% 86.68% 92.03% 100.00%
Net Worth 14,499 15,499 15,499 15,999 17,999 17,999 18,999 -16.50%
  QoQ % -6.45% 0.00% -3.12% -11.11% 0.00% -5.26% -
  Horiz. % 76.32% 81.58% 81.58% 84.21% 94.74% 94.74% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 14,499 15,499 15,499 15,999 17,999 17,999 18,999 -16.50%
  QoQ % -6.45% 0.00% -3.12% -11.11% 0.00% -5.26% -
  Horiz. % 76.32% 81.58% 81.58% 84.21% 94.74% 94.74% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -12.63 % -11.01 % -12.87 % -14.48 % -8.24 % -18.56 % -14.48 % -8.72%
  QoQ % -14.71% 14.45% 11.12% -75.73% 55.60% -28.18% -
  Horiz. % 87.22% 76.04% 88.88% 100.00% 56.91% 128.18% 100.00%
ROE -22.49 % -18.12 % -22.61 % -25.36 % -14.55 % -31.78 % -26.96 % -11.39%
  QoQ % -24.12% 19.86% 10.84% -74.30% 54.22% -17.88% -
  Horiz. % 83.42% 67.21% 83.86% 94.07% 53.97% 117.88% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.65 51.02 54.47 56.05 63.60 61.65 69.37 -17.87%
  QoQ % 1.23% -6.33% -2.82% -11.87% 3.16% -11.13% -
  Horiz. % 74.46% 73.55% 78.52% 80.80% 91.68% 88.87% 100.00%
EPS -6.52 -5.62 -7.01 -8.11 -5.24 -11.44 -10.25 -26.06%
  QoQ % -16.01% 19.83% 13.56% -54.77% 54.20% -11.61% -
  Horiz. % 63.61% 54.83% 68.39% 79.12% 51.12% 111.61% 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 0.2900 0.3100 0.3100 0.3200 0.3600 0.3600 0.3800 -16.50%
  QoQ % -6.45% 0.00% -3.12% -11.11% 0.00% -5.26% -
  Horiz. % 76.32% 81.58% 81.58% 84.21% 94.74% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.65 51.02 54.47 56.05 63.60 61.65 69.37 -17.87%
  QoQ % 1.23% -6.33% -2.82% -11.87% 3.16% -11.13% -
  Horiz. % 74.46% 73.55% 78.52% 80.80% 91.68% 88.87% 100.00%
EPS -6.52 -5.62 -7.01 -8.11 -5.24 -11.44 -10.25 -26.06%
  QoQ % -16.01% 19.83% 13.56% -54.77% 54.20% -11.61% -
  Horiz. % 63.61% 54.83% 68.39% 79.12% 51.12% 111.61% 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 0.2900 0.3100 0.3100 0.3200 0.3600 0.3600 0.3800 -16.50%
  QoQ % -6.45% 0.00% -3.12% -11.11% 0.00% -5.26% -
  Horiz. % 76.32% 81.58% 81.58% 84.21% 94.74% 94.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3800 0.2800 0.2200 0.2450 0.2500 0.2300 0.2650 -
P/RPS 0.74 0.55 0.40 0.44 0.39 0.37 0.38 56.01%
  QoQ % 34.55% 37.50% -9.09% 12.82% 5.41% -2.63% -
  Horiz. % 194.74% 144.74% 105.26% 115.79% 102.63% 97.37% 100.00%
P/EPS -5.83 -4.98 -3.14 -3.02 -4.77 -2.01 -2.59 71.84%
  QoQ % -17.07% -58.60% -3.97% 36.69% -137.31% 22.39% -
  Horiz. % 225.10% 192.28% 121.24% 116.60% 184.17% 77.61% 100.00%
EY -17.16 -20.06 -31.86 -33.12 -20.95 -49.75 -38.67 -41.85%
  QoQ % 14.46% 37.04% 3.80% -58.09% 57.89% -28.65% -
  Horiz. % 44.38% 51.87% 82.39% 85.65% 54.18% 128.65% 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 1.31 0.90 0.71 0.77 0.69 0.64 0.70 51.92%
  QoQ % 45.56% 26.76% -7.79% 11.59% 7.81% -8.57% -
  Horiz. % 187.14% 128.57% 101.43% 110.00% 98.57% 91.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.3300 0.3800 0.2600 0.2300 0.2600 0.2500 0.2500 -
P/RPS 0.64 0.74 0.48 0.41 0.41 0.41 0.36 46.80%
  QoQ % -13.51% 54.17% 17.07% 0.00% 0.00% 13.89% -
  Horiz. % 177.78% 205.56% 133.33% 113.89% 113.89% 113.89% 100.00%
P/EPS -5.06 -6.76 -3.71 -2.83 -4.96 -2.18 -2.44 62.69%
  QoQ % 25.15% -82.21% -31.10% 42.94% -127.52% 10.66% -
  Horiz. % 207.38% 277.05% 152.05% 115.98% 203.28% 89.34% 100.00%
EY -19.76 -14.78 -26.96 -35.28 -20.15 -45.77 -40.99 -38.55%
  QoQ % -33.69% 45.18% 23.58% -75.09% 55.98% -11.66% -
  Horiz. % 48.21% 36.06% 65.77% 86.07% 49.16% 111.66% 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 1.14 1.23 0.84 0.72 0.72 0.69 0.66 44.01%
  QoQ % -7.32% 46.43% 16.67% 0.00% 4.35% 4.55% -
  Horiz. % 172.73% 186.36% 127.27% 109.09% 109.09% 104.55% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers