[AMTEK] QoQ TTM Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 47,044 47,269 48,344 47,168 45,722 49,382 50,462 -4.56% QoQ % -0.48% -2.22% 2.49% 3.16% -7.41% -2.14% - Horiz. % 93.23% 93.67% 95.80% 93.47% 90.61% 97.86% 100.00%
PBT 1,420 230 998 925 -198 607 -55 - QoQ % 517.39% -76.95% 7.89% 567.17% -132.62% 1,203.64% - Horiz. % -2,581.82% -418.18% -1,814.55% -1,681.82% 360.00% -1,103.64% 100.00%
Tax -997 -1,042 -406 -653 -448 -264 -1,164 -9.80% QoQ % 4.32% -156.65% 37.83% -45.76% -69.70% 77.32% - Horiz. % 85.65% 89.52% 34.88% 56.10% 38.49% 22.68% 100.00%
NP 423 -812 592 272 -646 343 -1,219 - QoQ % 152.09% -237.16% 117.65% 142.11% -288.34% 128.14% - Horiz. % -34.70% 66.61% -48.56% -22.31% 52.99% -28.14% 100.00%
NP to SH 588 -647 593 273 -646 343 -1,218 - QoQ % 190.88% -209.11% 117.22% 142.26% -288.34% 128.16% - Horiz. % -48.28% 53.12% -48.69% -22.41% 53.04% -28.16% 100.00%
Tax Rate 70.21 % 453.04 % 40.68 % 70.59 % - % 43.49 % - % - QoQ % -84.50% 1,013.67% -42.37% 0.00% 0.00% 0.00% - Horiz. % 161.44% 1,041.71% 93.54% 162.31% 0.00% 100.00% -
Total Cost 46,621 48,081 47,752 46,896 46,368 49,039 51,681 -6.63% QoQ % -3.04% 0.69% 1.83% 1.14% -5.45% -5.11% - Horiz. % 90.21% 93.03% 92.40% 90.74% 89.72% 94.89% 100.00%
Net Worth 24,999 24,499 25,999 25,522 24,499 24,999 25,499 -1.31% QoQ % 2.04% -5.77% 1.87% 4.18% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.09% 96.08% 98.04% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,999 24,499 25,999 25,522 24,499 24,999 25,499 -1.31% QoQ % 2.04% -5.77% 1.87% 4.18% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.09% 96.08% 98.04% 100.00%
NOSH 49,998 49,998 49,998 50,043 49,998 49,998 49,998 - QoQ % 0.00% 0.00% -0.09% 0.09% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.09% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.90 % -1.72 % 1.22 % 0.58 % -1.41 % 0.69 % -2.42 % - QoQ % 152.33% -240.98% 110.34% 141.13% -304.35% 128.51% - Horiz. % -37.19% 71.07% -50.41% -23.97% 58.26% -28.51% 100.00%
ROE 2.35 % -2.64 % 2.28 % 1.07 % -2.64 % 1.37 % -4.78 % - QoQ % 189.02% -215.79% 113.08% 140.53% -292.70% 128.66% - Horiz. % -49.16% 55.23% -47.70% -22.38% 55.23% -28.66% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.09 94.54 96.69 94.25 91.45 98.77 100.93 -4.57% QoQ % -0.48% -2.22% 2.59% 3.06% -7.41% -2.14% - Horiz. % 93.22% 93.67% 95.80% 93.38% 90.61% 97.86% 100.00%
EPS 1.18 -1.29 1.19 0.55 -1.29 0.69 -2.44 - QoQ % 191.47% -208.40% 116.36% 142.64% -286.96% 128.28% - Horiz. % -48.36% 52.87% -48.77% -22.54% 52.87% -28.28% 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 0.5200 0.5100 0.4900 0.5000 0.5100 -1.31% QoQ % 2.04% -5.77% 1.96% 4.08% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.00% 96.08% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.09 94.54 96.69 94.34 91.45 98.77 100.93 -4.57% QoQ % -0.48% -2.22% 2.49% 3.16% -7.41% -2.14% - Horiz. % 93.22% 93.67% 95.80% 93.47% 90.61% 97.86% 100.00%
EPS 1.18 -1.29 1.19 0.55 -1.29 0.69 -2.44 - QoQ % 191.47% -208.40% 116.36% 142.64% -286.96% 128.28% - Horiz. % -48.36% 52.87% -48.77% -22.54% 52.87% -28.28% 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 0.5200 0.5105 0.4900 0.5000 0.5100 -1.31% QoQ % 2.04% -5.77% 1.86% 4.18% -2.00% -1.96% - Horiz. % 98.04% 96.08% 101.96% 100.10% 96.08% 98.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2200 0.1700 0.1700 0.2000 0.2200 0.2500 0.3100 -
P/RPS 0.23 0.18 0.18 0.21 0.24 0.25 0.31 -18.03% QoQ % 27.78% 0.00% -14.29% -12.50% -4.00% -19.35% - Horiz. % 74.19% 58.06% 58.06% 67.74% 77.42% 80.65% 100.00%
P/EPS 18.71 -13.14 14.33 36.66 -17.03 36.44 -12.73 - QoQ % 242.39% -191.70% -60.91% 315.27% -146.73% 386.25% - Horiz. % -146.98% 103.22% -112.57% -287.98% 133.78% -286.25% 100.00%
EY 5.35 -7.61 6.98 2.73 -5.87 2.74 -7.86 - QoQ % 170.30% -209.03% 155.68% 146.51% -314.23% 134.86% - Horiz. % -68.07% 96.82% -88.80% -34.73% 74.68% -34.86% 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 0.44 0.35 0.33 0.39 0.45 0.50 0.61 -19.55% QoQ % 25.71% 6.06% -15.38% -13.33% -10.00% -18.03% - Horiz. % 72.13% 57.38% 54.10% 63.93% 73.77% 81.97% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.2350 0.2450 0.2050 0.1600 0.2200 0.2500 0.2300 -
P/RPS 0.25 0.26 0.21 0.17 0.24 0.25 0.23 5.71% QoQ % -3.85% 23.81% 23.53% -29.17% -4.00% 8.70% - Horiz. % 108.70% 113.04% 91.30% 73.91% 104.35% 108.70% 100.00%
P/EPS 19.98 -18.93 17.28 29.33 -17.03 36.44 -9.44 - QoQ % 205.55% -209.55% -41.08% 272.23% -146.73% 486.02% - Horiz. % -211.65% 200.53% -183.05% -310.70% 180.40% -386.02% 100.00%
EY 5.00 -5.28 5.79 3.41 -5.87 2.74 -10.59 - QoQ % 194.70% -191.19% 69.79% 158.09% -314.23% 125.87% - Horiz. % -47.21% 49.86% -54.67% -32.20% 55.43% -25.87% 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 0.47 0.50 0.39 0.31 0.45 0.50 0.45 2.94% QoQ % -6.00% 28.21% 25.81% -31.11% -10.00% 11.11% - Horiz. % 104.44% 111.11% 86.67% 68.89% 100.00% 111.11% 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.
Comment
Q2 2013.xls 
