Highlights

[AMTEK] QoQ TTM Result on 2008-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     100.39%    YoY -     100.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 9,186 10,377 9,853 12,395 15,640 18,782 22,934 -45.63%
  QoQ % -11.48% 5.32% -20.51% -20.75% -16.73% -18.10% -
  Horiz. % 40.05% 45.25% 42.96% 54.05% 68.20% 81.90% 100.00%
PBT 1,436 471 -1,699 71 -3,975 -3,528 -5,017 -
  QoQ % 204.88% 127.72% -2,492.96% 101.79% -12.67% 29.68% -
  Horiz. % -28.62% -9.39% 33.86% -1.42% 79.23% 70.32% 100.00%
Tax -175 2,221 2,363 2,282 2,212 -206 2 -
  QoQ % -107.88% -6.01% 3.55% 3.16% 1,173.79% -10,400.00% -
  Horiz. % -8,750.00% 111,050.00% 118,150.00% 114,100.00% 110,600.00% -10,300.00% 100.00%
NP 1,261 2,692 664 2,353 -1,763 -3,734 -5,015 -
  QoQ % -53.16% 305.42% -71.78% 233.47% 52.79% 25.54% -
  Horiz. % -25.14% -53.68% -13.24% -46.92% 35.15% 74.46% 100.00%
NP to SH 1,284 332 -1,735 16 -4,058 -3,574 -4,823 -
  QoQ % 286.75% 119.14% -10,943.75% 100.39% -13.54% 25.90% -
  Horiz. % -26.62% -6.88% 35.97% -0.33% 84.14% 74.10% 100.00%
Tax Rate 12.19 % -471.55 % - % -3,214.08 % - % - % - % -
  QoQ % 102.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.38% 14.67% 0.00% 100.00% - - -
Total Cost 7,925 7,685 9,189 10,042 17,403 22,516 27,949 -56.81%
  QoQ % 3.12% -16.37% -8.49% -42.30% -22.71% -19.44% -
  Horiz. % 28.36% 27.50% 32.88% 35.93% 62.27% 80.56% 100.00%
Net Worth 20,821 20,828 21,008 23,477 19,500 20,499 22,499 -5.03%
  QoQ % -0.03% -0.86% -10.52% 20.40% -4.88% -8.89% -
  Horiz. % 92.54% 92.57% 93.37% 104.34% 86.67% 91.11% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,821 20,828 21,008 23,477 19,500 20,499 22,499 -5.03%
  QoQ % -0.03% -0.86% -10.52% 20.40% -4.88% -8.89% -
  Horiz. % 92.54% 92.57% 93.37% 104.34% 86.67% 91.11% 100.00%
NOSH 49,574 48,437 50,020 49,951 50,000 50,000 49,999 -0.57%
  QoQ % 2.35% -3.16% 0.14% -0.10% 0.00% 0.00% -
  Horiz. % 99.15% 96.88% 100.04% 99.90% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.73 % 25.94 % 6.74 % 18.98 % -11.27 % -19.88 % -21.87 % -
  QoQ % -47.07% 284.87% -64.49% 268.41% 43.31% 9.10% -
  Horiz. % -62.78% -118.61% -30.82% -86.79% 51.53% 90.90% 100.00%
ROE 6.17 % 1.59 % -8.26 % 0.07 % -20.81 % -17.43 % -21.44 % -
  QoQ % 288.05% 119.25% -11,900.00% 100.34% -19.39% 18.70% -
  Horiz. % -28.78% -7.42% 38.53% -0.33% 97.06% 81.30% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.53 21.42 19.70 24.81 31.28 37.56 45.87 -45.32%
  QoQ % -13.49% 8.73% -20.60% -20.68% -16.72% -18.12% -
  Horiz. % 40.40% 46.70% 42.95% 54.09% 68.19% 81.88% 100.00%
EPS 2.59 0.69 -3.47 0.03 -8.12 -7.15 -9.65 -
  QoQ % 275.36% 119.88% -11,666.67% 100.37% -13.57% 25.91% -
  Horiz. % -26.84% -7.15% 35.96% -0.31% 84.15% 74.09% 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 0.4200 0.4300 0.4200 0.4700 0.3900 0.4100 0.4500 -4.49%
  QoQ % -2.33% 2.38% -10.64% 20.51% -4.88% -8.89% -
  Horiz. % 93.33% 95.56% 93.33% 104.44% 86.67% 91.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.37 20.75 19.71 24.79 31.28 37.56 45.87 -45.64%
  QoQ % -11.47% 5.28% -20.49% -20.75% -16.72% -18.12% -
  Horiz. % 40.05% 45.24% 42.97% 54.04% 68.19% 81.88% 100.00%
EPS 2.57 0.66 -3.47 0.03 -8.12 -7.15 -9.65 -
  QoQ % 289.39% 119.02% -11,666.67% 100.37% -13.57% 25.91% -
  Horiz. % -26.63% -6.84% 35.96% -0.31% 84.15% 74.09% 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 0.4164 0.4166 0.4202 0.4696 0.3900 0.4100 0.4500 -5.04%
  QoQ % -0.05% -0.86% -10.52% 20.41% -4.88% -8.89% -
  Horiz. % 92.53% 92.58% 93.38% 104.36% 86.67% 91.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.1100 0.1000 0.1000 0.2500 0.2500 0.1500 0.1300 -
P/RPS 0.59 0.47 0.51 1.01 0.80 0.40 0.28 64.29%
  QoQ % 25.53% -7.84% -49.50% 26.25% 100.00% 42.86% -
  Horiz. % 210.71% 167.86% 182.14% 360.71% 285.71% 142.86% 100.00%
P/EPS 4.25 14.59 -2.88 780.50 -3.08 -2.10 -1.35 -
  QoQ % -70.87% 606.60% -100.37% 25,440.91% -46.67% -55.56% -
  Horiz. % -314.81% -1,080.74% 213.33% -57,814.81% 228.15% 155.56% 100.00%
EY 23.55 6.85 -34.69 0.13 -32.46 -47.65 -74.20 -
  QoQ % 243.80% 119.75% -26,784.62% 100.40% 31.88% 35.78% -
  Horiz. % -31.74% -9.23% 46.75% -0.18% 43.75% 64.22% 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 0.26 0.23 0.24 0.53 0.64 0.37 0.29 -7.02%
  QoQ % 13.04% -4.17% -54.72% -17.19% 72.97% 27.59% -
  Horiz. % 89.66% 79.31% 82.76% 182.76% 220.69% 127.59% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 09/09/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.2500 0.1200 0.1000 0.1500 0.2500 0.3000 0.1100 -
P/RPS 1.35 0.56 0.51 0.60 0.80 0.80 0.24 215.96%
  QoQ % 141.07% 9.80% -15.00% -25.00% 0.00% 233.33% -
  Horiz. % 562.50% 233.33% 212.50% 250.00% 333.33% 333.33% 100.00%
P/EPS 9.65 17.51 -2.88 468.30 -3.08 -4.20 -1.14 -
  QoQ % -44.89% 707.99% -100.61% 15,304.55% 26.67% -268.42% -
  Horiz. % -846.49% -1,535.96% 252.63% -41,078.95% 270.18% 368.42% 100.00%
EY 10.36 5.71 -34.69 0.21 -32.46 -23.83 -87.69 -
  QoQ % 81.44% 116.46% -16,619.05% 100.65% -36.21% 72.82% -
  Horiz. % -11.81% -6.51% 39.56% -0.24% 37.02% 27.18% 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 0.60 0.28 0.24 0.32 0.64 0.73 0.24 84.10%
  QoQ % 114.29% 16.67% -25.00% -50.00% -12.33% 204.17% -
  Horiz. % 250.00% 116.67% 100.00% 133.33% 266.67% 304.17% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers