Highlights

[AMTEK] QoQ TTM Result on 2010-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -5.52%    YoY -     304.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,861 43,602 33,860 22,002 10,583 6,637 7,462 273.04%
  QoQ % 23.53% 28.77% 53.90% 107.90% 59.45% -11.06% -
  Horiz. % 721.80% 584.32% 453.77% 294.85% 141.83% 88.94% 100.00%
PBT -1,641 7,823 6,623 6,276 6,723 -3,543 -763 66.54%
  QoQ % -120.98% 18.12% 5.53% -6.65% 289.75% -364.35% -
  Horiz. % 215.07% -1,025.29% -868.02% -822.54% -881.13% 464.35% 100.00%
Tax -529 -421 -218 2 -81 8 -186 100.61%
  QoQ % -25.65% -93.12% -11,000.00% 102.47% -1,112.50% 104.30% -
  Horiz. % 284.41% 226.34% 117.20% -1.08% 43.55% -4.30% 100.00%
NP -2,170 7,402 6,405 6,278 6,642 -3,535 -949 73.48%
  QoQ % -129.32% 15.57% 2.02% -5.48% 287.89% -272.50% -
  Horiz. % 228.66% -779.98% -674.92% -661.54% -699.89% 372.50% 100.00%
NP to SH -2,169 7,404 6,402 6,277 6,644 -3,534 -919 77.18%
  QoQ % -129.29% 15.65% 1.99% -5.52% 288.00% -284.55% -
  Horiz. % 236.02% -805.66% -696.63% -683.03% -722.96% 384.55% 100.00%
Tax Rate - % 5.38 % 3.29 % -0.03 % 1.20 % - % - % -
  QoQ % 0.00% 63.53% 11,066.67% -102.50% 0.00% 0.00% -
  Horiz. % 0.00% 448.33% 274.17% -2.50% 100.00% - -
Total Cost 56,031 36,200 27,455 15,724 3,941 10,172 8,411 253.63%
  QoQ % 54.78% 31.85% 74.61% 298.99% -61.26% 20.94% -
  Horiz. % 666.16% 430.39% 326.42% 186.95% 46.86% 120.94% 100.00%
Net Worth 25,135 24,500 26,499 27,000 27,500 17,551 20,499 14.54%
  QoQ % 2.59% -7.55% -1.85% -1.82% 56.68% -14.38% -
  Horiz. % 122.61% 119.51% 129.27% 131.71% 134.15% 85.62% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,135 24,500 26,499 27,000 27,500 17,551 20,499 14.54%
  QoQ % 2.59% -7.55% -1.85% -1.82% 56.68% -14.38% -
  Horiz. % 122.61% 119.51% 129.27% 131.71% 134.15% 85.62% 100.00%
NOSH 50,270 50,000 50,000 50,000 50,000 50,147 49,999 0.36%
  QoQ % 0.54% -0.00% 0.00% -0.00% -0.29% 0.30% -
  Horiz. % 100.54% 100.00% 100.00% 100.00% 100.00% 100.30% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -4.03 % 16.98 % 18.92 % 28.53 % 62.76 % -53.26 % -12.72 % -53.49%
  QoQ % -123.73% -10.25% -33.68% -54.54% 217.84% -318.71% -
  Horiz. % 31.68% -133.49% -148.74% -224.29% -493.40% 418.71% 100.00%
ROE -8.63 % 30.22 % 24.16 % 23.25 % 24.16 % -20.13 % -4.48 % 54.76%
  QoQ % -128.56% 25.08% 3.91% -3.77% 220.02% -349.33% -
  Horiz. % 192.63% -674.55% -539.29% -518.97% -539.29% 449.33% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.14 87.20 67.72 44.00 21.17 13.23 14.92 271.76%
  QoQ % 22.87% 28.77% 53.91% 107.84% 60.02% -11.33% -
  Horiz. % 718.10% 584.45% 453.89% 294.91% 141.89% 88.67% 100.00%
EPS -4.31 14.81 12.80 12.55 13.29 -7.05 -1.84 76.28%
  QoQ % -129.10% 15.70% 1.99% -5.57% 288.51% -283.15% -
  Horiz. % 234.24% -804.89% -695.65% -682.07% -722.28% 383.15% 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 0.5000 0.4900 0.5300 0.5400 0.5500 0.3500 0.4100 14.13%
  QoQ % 2.04% -7.55% -1.85% -1.82% 57.14% -14.63% -
  Horiz. % 121.95% 119.51% 129.27% 131.71% 134.15% 85.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.72 87.21 67.72 44.01 21.17 13.27 14.92 273.10%
  QoQ % 23.52% 28.78% 53.87% 107.89% 59.53% -11.06% -
  Horiz. % 721.98% 584.52% 453.89% 294.97% 141.89% 88.94% 100.00%
EPS -4.34 14.81 12.80 12.55 13.29 -7.07 -1.84 77.10%
  QoQ % -129.30% 15.70% 1.99% -5.57% 287.98% -284.24% -
  Horiz. % 235.87% -804.89% -695.65% -682.07% -722.28% 384.24% 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 0.5027 0.4900 0.5300 0.5400 0.5500 0.3510 0.4100 14.54%
  QoQ % 2.59% -7.55% -1.85% -1.82% 56.70% -14.39% -
  Horiz. % 122.61% 119.51% 129.27% 131.71% 134.15% 85.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.1900 0.1900 0.2500 0.1600 0.1400 0.1800 0.2400 -
P/RPS 0.18 0.22 0.37 0.36 0.66 1.36 1.61 -76.76%
  QoQ % -18.18% -40.54% 2.78% -45.45% -51.47% -15.53% -
  Horiz. % 11.18% 13.66% 22.98% 22.36% 40.99% 84.47% 100.00%
P/EPS -4.40 1.28 1.95 1.27 1.05 -2.55 -13.06 -51.55%
  QoQ % -443.75% -34.36% 53.54% 20.95% 141.18% 80.47% -
  Horiz. % 33.69% -9.80% -14.93% -9.72% -8.04% 19.53% 100.00%
EY -22.71 77.94 51.22 78.46 94.91 -39.15 -7.66 106.24%
  QoQ % -129.14% 52.17% -34.72% -17.33% 342.43% -411.10% -
  Horiz. % 296.48% -1,017.49% -668.67% -1,024.28% -1,239.03% 511.10% 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 0.38 0.39 0.47 0.30 0.25 0.51 0.59 -25.40%
  QoQ % -2.56% -17.02% 56.67% 20.00% -50.98% -13.56% -
  Horiz. % 64.41% 66.10% 79.66% 50.85% 42.37% 86.44% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 25/02/11 30/11/10 30/08/10 27/05/10 -
Price 0.2300 0.1700 0.1900 0.2000 0.4900 0.1700 0.1700 -
P/RPS 0.21 0.19 0.28 0.45 2.32 1.28 1.14 -67.59%
  QoQ % 10.53% -32.14% -37.78% -80.60% 81.25% 12.28% -
  Horiz. % 18.42% 16.67% 24.56% 39.47% 203.51% 112.28% 100.00%
P/EPS -5.33 1.15 1.48 1.59 3.69 -2.41 -9.25 -30.73%
  QoQ % -563.48% -22.30% -6.92% -56.91% 253.11% 73.95% -
  Horiz. % 57.62% -12.43% -16.00% -17.19% -39.89% 26.05% 100.00%
EY -18.76 87.11 67.39 62.77 27.12 -41.45 -10.81 44.36%
  QoQ % -121.54% 29.26% 7.36% 131.45% 165.43% -283.44% -
  Horiz. % 173.54% -805.83% -623.40% -580.67% -250.88% 383.44% 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 0.46 0.35 0.36 0.37 0.89 0.49 0.41 7.97%
  QoQ % 31.43% -2.78% -2.70% -58.43% 81.63% 19.51% -
  Horiz. % 112.20% 85.37% 87.80% 90.24% 217.07% 119.51% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers