Highlights

[AMTEK] QoQ TTM Result on 2009-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -338.71%    YoY -     -19,256.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,583 6,637 7,462 7,959 9,186 10,377 9,853 4.88%
  QoQ % 59.45% -11.06% -6.24% -13.36% -11.48% 5.32% -
  Horiz. % 107.41% 67.36% 75.73% 80.78% 93.23% 105.32% 100.00%
PBT 6,723 -3,543 -763 -2,916 1,436 471 -1,699 -
  QoQ % 289.75% -364.35% 73.83% -303.06% 204.88% 127.72% -
  Horiz. % -395.70% 208.53% 44.91% 171.63% -84.52% -27.72% 100.00%
Tax -81 8 -186 -175 -175 2,221 2,363 -
  QoQ % -1,112.50% 104.30% -6.29% 0.00% -107.88% -6.01% -
  Horiz. % -3.43% 0.34% -7.87% -7.41% -7.41% 93.99% 100.00%
NP 6,642 -3,535 -949 -3,091 1,261 2,692 664 363.60%
  QoQ % 287.89% -272.50% 69.30% -345.12% -53.16% 305.42% -
  Horiz. % 1,000.30% -532.38% -142.92% -465.51% 189.91% 405.42% 100.00%
NP to SH 6,644 -3,534 -919 -3,065 1,284 332 -1,735 -
  QoQ % 288.00% -284.55% 70.02% -338.71% 286.75% 119.14% -
  Horiz. % -382.94% 203.69% 52.97% 176.66% -74.01% -19.14% 100.00%
Tax Rate 1.20 % - % - % - % 12.19 % -471.55 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 102.59% 0.00% -
  Horiz. % -0.25% 0.00% 0.00% 0.00% -2.59% 100.00% -
Total Cost 3,941 10,172 8,411 11,050 7,925 7,685 9,189 -43.10%
  QoQ % -61.26% 20.94% -23.88% 39.43% 3.12% -16.37% -
  Horiz. % 42.89% 110.70% 91.53% 120.25% 86.24% 83.63% 100.00%
Net Worth 27,500 17,551 20,499 20,789 20,821 20,828 21,008 19.64%
  QoQ % 56.68% -14.38% -1.39% -0.15% -0.03% -0.86% -
  Horiz. % 130.90% 83.55% 97.58% 98.96% 99.11% 99.14% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,500 17,551 20,499 20,789 20,821 20,828 21,008 19.64%
  QoQ % 56.68% -14.38% -1.39% -0.15% -0.03% -0.86% -
  Horiz. % 130.90% 83.55% 97.58% 98.96% 99.11% 99.14% 100.00%
NOSH 50,000 50,147 49,999 49,499 49,574 48,437 50,020 -0.03%
  QoQ % -0.29% 0.30% 1.01% -0.15% 2.35% -3.16% -
  Horiz. % 99.96% 100.26% 99.96% 98.96% 99.11% 96.84% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 62.76 % -53.26 % -12.72 % -38.84 % 13.73 % 25.94 % 6.74 % 342.00%
  QoQ % 217.84% -318.71% 67.25% -382.88% -47.07% 284.87% -
  Horiz. % 931.16% -790.21% -188.72% -576.26% 203.71% 384.87% 100.00%
ROE 24.16 % -20.13 % -4.48 % -14.74 % 6.17 % 1.59 % -8.26 % -
  QoQ % 220.02% -349.33% 69.61% -338.90% 288.05% 119.25% -
  Horiz. % -292.49% 243.70% 54.24% 178.45% -74.70% -19.25% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.17 13.23 14.92 16.08 18.53 21.42 19.70 4.91%
  QoQ % 60.02% -11.33% -7.21% -13.22% -13.49% 8.73% -
  Horiz. % 107.46% 67.16% 75.74% 81.62% 94.06% 108.73% 100.00%
EPS 13.29 -7.05 -1.84 -6.19 2.59 0.69 -3.47 -
  QoQ % 288.51% -283.15% 70.27% -339.00% 275.36% 119.88% -
  Horiz. % -383.00% 203.17% 53.03% 178.39% -74.64% -19.88% 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 0.5500 0.3500 0.4100 0.4200 0.4200 0.4300 0.4200 19.68%
  QoQ % 57.14% -14.63% -2.38% 0.00% -2.33% 2.38% -
  Horiz. % 130.95% 83.33% 97.62% 100.00% 100.00% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.17 13.27 14.92 15.92 18.37 20.75 19.71 4.87%
  QoQ % 59.53% -11.06% -6.28% -13.34% -11.47% 5.28% -
  Horiz. % 107.41% 67.33% 75.70% 80.77% 93.20% 105.28% 100.00%
EPS 13.29 -7.07 -1.84 -6.13 2.57 0.66 -3.47 -
  QoQ % 287.98% -284.24% 69.98% -338.52% 289.39% 119.02% -
  Horiz. % -383.00% 203.75% 53.03% 176.66% -74.06% -19.02% 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 0.5500 0.3510 0.4100 0.4158 0.4164 0.4166 0.4202 19.64%
  QoQ % 56.70% -14.39% -1.39% -0.14% -0.05% -0.86% -
  Horiz. % 130.89% 83.53% 97.57% 98.95% 99.10% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1400 0.1800 0.2400 0.2000 0.1100 0.1000 0.1000 -
P/RPS 0.66 1.36 1.61 1.24 0.59 0.47 0.51 18.74%
  QoQ % -51.47% -15.53% 29.84% 110.17% 25.53% -7.84% -
  Horiz. % 129.41% 266.67% 315.69% 243.14% 115.69% 92.16% 100.00%
P/EPS 1.05 -2.55 -13.06 -3.23 4.25 14.59 -2.88 -
  QoQ % 141.18% 80.47% -304.33% -176.00% -70.87% 606.60% -
  Horiz. % -36.46% 88.54% 453.47% 112.15% -147.57% -506.60% 100.00%
EY 94.91 -39.15 -7.66 -30.96 23.55 6.85 -34.69 -
  QoQ % 342.43% -411.10% 75.26% -231.46% 243.80% 119.75% -
  Horiz. % -273.59% 112.86% 22.08% 89.25% -67.89% -19.75% 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 0.25 0.51 0.59 0.48 0.26 0.23 0.24 2.76%
  QoQ % -50.98% -13.56% 22.92% 84.62% 13.04% -4.17% -
  Horiz. % 104.17% 212.50% 245.83% 200.00% 108.33% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 29/05/09 -
Price 0.4900 0.1700 0.1700 0.2500 0.2500 0.1200 0.1000 -
P/RPS 2.32 1.28 1.14 1.55 1.35 0.56 0.51 174.29%
  QoQ % 81.25% 12.28% -26.45% 14.81% 141.07% 9.80% -
  Horiz. % 454.90% 250.98% 223.53% 303.92% 264.71% 109.80% 100.00%
P/EPS 3.69 -2.41 -9.25 -4.04 9.65 17.51 -2.88 -
  QoQ % 253.11% 73.95% -128.96% -141.87% -44.89% 707.99% -
  Horiz. % -128.12% 83.68% 321.18% 140.28% -335.07% -607.99% 100.00%
EY 27.12 -41.45 -10.81 -24.77 10.36 5.71 -34.69 -
  QoQ % 165.43% -283.44% 56.36% -339.09% 81.44% 116.46% -
  Horiz. % -78.18% 119.49% 31.16% 71.40% -29.86% -16.46% 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 0.89 0.49 0.41 0.60 0.60 0.28 0.24 139.39%
  QoQ % 81.63% 19.51% -31.67% 0.00% 114.29% 16.67% -
  Horiz. % 370.83% 204.17% 170.83% 250.00% 250.00% 116.67% 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.
 


 

97  88  364  1747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers