Highlights

[AMTEK] QoQ TTM Result on 2017-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     13.28%    YoY -     30.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,960 17,896 22,982 24,379 25,822 25,511 27,233 -30.04%
  QoQ % -10.82% -22.13% -5.73% -5.59% 1.22% -6.32% -
  Horiz. % 58.61% 65.71% 84.39% 89.52% 94.82% 93.68% 100.00%
PBT -5,188 -5,132 -3,690 -2,779 -3,262 -2,804 -3,500 30.10%
  QoQ % -1.09% -39.08% -32.78% 14.81% -16.33% 19.89% -
  Horiz. % 148.23% 146.63% 105.43% 79.40% 93.20% 80.11% 100.00%
Tax 0 0 0 0 0 -6 -6 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% 100.00%
NP -5,188 -5,132 -3,690 -2,779 -3,262 -2,810 -3,506 29.95%
  QoQ % -1.09% -39.08% -32.78% 14.81% -16.09% 19.85% -
  Horiz. % 147.97% 146.38% 105.25% 79.26% 93.04% 80.15% 100.00%
NP to SH -5,238 -5,182 -3,740 -2,828 -3,261 -2,809 -3,505 30.81%
  QoQ % -1.08% -38.56% -32.25% 13.28% -16.09% 19.86% -
  Horiz. % 149.44% 147.85% 106.70% 80.68% 93.04% 80.14% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,148 23,028 26,672 27,158 29,084 28,321 30,739 -22.12%
  QoQ % -8.16% -13.66% -1.79% -6.62% 2.69% -7.87% -
  Horiz. % 68.80% 74.91% 86.77% 88.35% 94.62% 92.13% 100.00%
Net Worth 9,499 10,499 11,499 9,499 14,499 15,499 15,499 -27.91%
  QoQ % -9.52% -8.70% 21.05% -34.48% -6.45% 0.00% -
  Horiz. % 61.29% 67.74% 74.19% 61.29% 93.55% 100.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 9,499 10,499 11,499 9,499 14,499 15,499 15,499 -27.91%
  QoQ % -9.52% -8.70% 21.05% -34.48% -6.45% 0.00% -
  Horiz. % 61.29% 67.74% 74.19% 61.29% 93.55% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -32.51 % -28.68 % -16.06 % -11.40 % -12.63 % -11.01 % -12.87 % 85.79%
  QoQ % -13.35% -78.58% -40.88% 9.74% -14.71% 14.45% -
  Horiz. % 252.60% 222.84% 124.79% 88.58% 98.14% 85.55% 100.00%
ROE -55.14 % -49.35 % -32.52 % -29.77 % -22.49 % -18.12 % -22.61 % 81.48%
  QoQ % -11.73% -51.75% -9.24% -32.37% -24.12% 19.86% -
  Horiz. % 243.87% 218.27% 143.83% 131.67% 99.47% 80.14% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.92 35.79 45.97 48.76 51.65 51.02 54.47 -30.04%
  QoQ % -10.81% -22.14% -5.72% -5.60% 1.23% -6.33% -
  Horiz. % 58.60% 65.71% 84.40% 89.52% 94.82% 93.67% 100.00%
EPS -10.48 -10.36 -7.48 -5.66 -6.52 -5.62 -7.01 30.84%
  QoQ % -1.16% -38.50% -32.16% 13.19% -16.01% 19.83% -
  Horiz. % 149.50% 147.79% 106.70% 80.74% 93.01% 80.17% 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 0.1900 0.2100 0.2300 0.1900 0.2900 0.3100 0.3100 -27.91%
  QoQ % -9.52% -8.70% 21.05% -34.48% -6.45% 0.00% -
  Horiz. % 61.29% 67.74% 74.19% 61.29% 93.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.92 35.79 45.97 48.76 51.65 51.02 54.47 -30.04%
  QoQ % -10.81% -22.14% -5.72% -5.60% 1.23% -6.33% -
  Horiz. % 58.60% 65.71% 84.40% 89.52% 94.82% 93.67% 100.00%
EPS -10.48 -10.36 -7.48 -5.66 -6.52 -5.62 -7.01 30.84%
  QoQ % -1.16% -38.50% -32.16% 13.19% -16.01% 19.83% -
  Horiz. % 149.50% 147.79% 106.70% 80.74% 93.01% 80.17% 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 0.1900 0.2100 0.2300 0.1900 0.2900 0.3100 0.3100 -27.91%
  QoQ % -9.52% -8.70% 21.05% -34.48% -6.45% 0.00% -
  Horiz. % 61.29% 67.74% 74.19% 61.29% 93.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2900 0.2850 0.3350 0.3050 0.3800 0.2800 0.2200 -
P/RPS 0.91 0.80 0.73 0.63 0.74 0.55 0.40 73.24%
  QoQ % 13.75% 9.59% 15.87% -14.86% 34.55% 37.50% -
  Horiz. % 227.50% 200.00% 182.50% 157.50% 185.00% 137.50% 100.00%
P/EPS -2.77 -2.75 -4.48 -5.39 -5.83 -4.98 -3.14 -8.04%
  QoQ % -0.73% 38.62% 16.88% 7.55% -17.07% -58.60% -
  Horiz. % 88.22% 87.58% 142.68% 171.66% 185.67% 158.60% 100.00%
EY -36.13 -36.37 -22.33 -18.54 -17.16 -20.06 -31.86 8.77%
  QoQ % 0.66% -62.88% -20.44% -8.04% 14.46% 37.04% -
  Horiz. % 113.40% 114.16% 70.09% 58.19% 53.86% 62.96% 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 1.53 1.36 1.46 1.61 1.31 0.90 0.71 67.07%
  QoQ % 12.50% -6.85% -9.32% 22.90% 45.56% 26.76% -
  Horiz. % 215.49% 191.55% 205.63% 226.76% 184.51% 126.76% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 17/05/18 22/02/18 23/11/17 28/08/17 29/05/17 28/02/17 -
Price 0.3600 0.2900 0.2850 0.3150 0.3300 0.3800 0.2600 -
P/RPS 1.13 0.81 0.62 0.65 0.64 0.74 0.48 77.24%
  QoQ % 39.51% 30.65% -4.62% 1.56% -13.51% 54.17% -
  Horiz. % 235.42% 168.75% 129.17% 135.42% 133.33% 154.17% 100.00%
P/EPS -3.44 -2.80 -3.81 -5.57 -5.06 -6.76 -3.71 -4.93%
  QoQ % -22.86% 26.51% 31.60% -10.08% 25.15% -82.21% -
  Horiz. % 92.72% 75.47% 102.70% 150.13% 136.39% 182.21% 100.00%
EY -29.10 -35.74 -26.25 -17.96 -19.76 -14.78 -26.96 5.24%
  QoQ % 18.58% -36.15% -46.16% 9.11% -33.69% 45.18% -
  Horiz. % 107.94% 132.57% 97.37% 66.62% 73.29% 54.82% 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 1.89 1.38 1.24 1.66 1.14 1.23 0.84 71.96%
  QoQ % 36.96% 11.29% -25.30% 45.61% -7.32% 46.43% -
  Horiz. % 225.00% 164.29% 147.62% 197.62% 135.71% 146.43% 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.
 


 

316  295  587  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.16-0.005 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.54+0.01 
 ISTONE 0.205-0.02 
Partners & Brokers