Highlights

[AMTEK] QoQ TTM Result on 2013-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -155.27%    YoY -     -219.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,412 45,345 45,313 45,619 47,044 47,269 48,344 -5.49%
  QoQ % -2.06% 0.07% -0.67% -3.03% -0.48% -2.22% -
  Horiz. % 91.87% 93.80% 93.73% 94.36% 97.31% 97.78% 100.00%
PBT -62 908 -40 181 1,420 230 998 -
  QoQ % -106.83% 2,370.00% -122.10% -87.25% 517.39% -76.95% -
  Horiz. % -6.21% 90.98% -4.01% 18.14% 142.28% 23.05% 100.00%
Tax -779 -1,083 -628 -670 -997 -1,042 -406 54.35%
  QoQ % 28.07% -72.45% 6.27% 32.80% 4.32% -156.65% -
  Horiz. % 191.87% 266.75% 154.68% 165.02% 245.57% 256.65% 100.00%
NP -841 -175 -668 -489 423 -812 592 -
  QoQ % -380.57% 73.80% -36.61% -215.60% 152.09% -237.16% -
  Horiz. % -142.06% -29.56% -112.84% -82.60% 71.45% -137.16% 100.00%
NP to SH -840 -175 -504 -325 588 -647 593 -
  QoQ % -380.00% 65.28% -55.08% -155.27% 190.88% -209.11% -
  Horiz. % -141.65% -29.51% -84.99% -54.81% 99.16% -109.11% 100.00%
Tax Rate - % 119.27 % - % 370.17 % 70.21 % 453.04 % 40.68 % -
  QoQ % 0.00% 0.00% 0.00% 427.23% -84.50% 1,013.67% -
  Horiz. % 0.00% 293.19% 0.00% 909.96% 172.59% 1,113.67% 100.00%
Total Cost 45,253 45,520 45,981 46,108 46,621 48,081 47,752 -3.52%
  QoQ % -0.59% -1.00% -0.28% -1.10% -3.04% 0.69% -
  Horiz. % 94.77% 95.33% 96.29% 96.56% 97.63% 100.69% 100.00%
Net Worth 24,499 24,499 25,499 25,499 24,999 24,499 25,999 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 24,499 24,499 25,499 25,499 24,999 24,499 25,999 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.89 % -0.39 % -1.47 % -1.07 % 0.90 % -1.72 % 1.22 % -
  QoQ % -384.62% 73.47% -37.38% -218.89% 152.33% -240.98% -
  Horiz. % -154.92% -31.97% -120.49% -87.70% 73.77% -140.98% 100.00%
ROE -3.43 % -0.71 % -1.98 % -1.27 % 2.35 % -2.64 % 2.28 % -
  QoQ % -383.10% 64.14% -55.91% -154.04% 189.02% -215.79% -
  Horiz. % -150.44% -31.14% -86.84% -55.70% 103.07% -115.79% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.83 90.69 90.63 91.24 94.09 94.54 96.69 -5.49%
  QoQ % -2.05% 0.07% -0.67% -3.03% -0.48% -2.22% -
  Horiz. % 91.87% 93.79% 93.73% 94.36% 97.31% 97.78% 100.00%
EPS -1.68 -0.35 -1.01 -0.65 1.18 -1.29 1.19 -
  QoQ % -380.00% 65.35% -55.38% -155.08% 191.47% -208.40% -
  Horiz. % -141.18% -29.41% -84.87% -54.62% 99.16% -108.40% 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 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.83 90.69 90.63 91.24 94.09 94.54 96.69 -5.49%
  QoQ % -2.05% 0.07% -0.67% -3.03% -0.48% -2.22% -
  Horiz. % 91.87% 93.79% 93.73% 94.36% 97.31% 97.78% 100.00%
EPS -1.68 -0.35 -1.01 -0.65 1.18 -1.29 1.19 -
  QoQ % -380.00% 65.35% -55.38% -155.08% 191.47% -208.40% -
  Horiz. % -141.18% -29.41% -84.87% -54.62% 99.16% -108.40% 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 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 0.5200 -3.88%
  QoQ % 0.00% -3.92% 0.00% 2.00% 2.04% -5.77% -
  Horiz. % 94.23% 94.23% 98.08% 98.08% 96.15% 94.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4050 0.6200 0.2700 0.2350 0.2200 0.1700 0.1700 -
P/RPS 0.46 0.68 0.30 0.26 0.23 0.18 0.18 86.81%
  QoQ % -32.35% 126.67% 15.38% 13.04% 27.78% 0.00% -
  Horiz. % 255.56% 377.78% 166.67% 144.44% 127.78% 100.00% 100.00%
P/EPS -24.11 -177.14 -26.79 -36.15 18.71 -13.14 14.33 -
  QoQ % 86.39% -561.22% 25.89% -293.21% 242.39% -191.70% -
  Horiz. % -168.25% -1,236.15% -186.95% -252.27% 130.57% -91.70% 100.00%
EY -4.15 -0.56 -3.73 -2.77 5.35 -7.61 6.98 -
  QoQ % -641.07% 84.99% -34.66% -151.78% 170.30% -209.03% -
  Horiz. % -59.46% -8.02% -53.44% -39.68% 76.65% -109.03% 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 0.83 1.27 0.53 0.46 0.44 0.35 0.33 84.84%
  QoQ % -34.65% 139.62% 15.22% 4.55% 25.71% 6.06% -
  Horiz. % 251.52% 384.85% 160.61% 139.39% 133.33% 106.06% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3700 0.5050 0.3300 0.2400 0.2350 0.2450 0.2050 -
P/RPS 0.42 0.56 0.36 0.26 0.25 0.26 0.21 58.67%
  QoQ % -25.00% 55.56% 38.46% 4.00% -3.85% 23.81% -
  Horiz. % 200.00% 266.67% 171.43% 123.81% 119.05% 123.81% 100.00%
P/EPS -22.02 -144.28 -32.74 -36.92 19.98 -18.93 17.28 -
  QoQ % 84.74% -340.68% 11.32% -284.78% 205.55% -209.55% -
  Horiz. % -127.43% -834.95% -189.47% -213.66% 115.62% -109.55% 100.00%
EY -4.54 -0.69 -3.05 -2.71 5.00 -5.28 5.79 -
  QoQ % -557.97% 77.38% -12.55% -154.20% 194.70% -191.19% -
  Horiz. % -78.41% -11.92% -52.68% -46.80% 86.36% -91.19% 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 0.76 1.03 0.65 0.47 0.47 0.50 0.39 55.95%
  QoQ % -26.21% 58.46% 38.30% 0.00% -6.00% 28.21% -
  Horiz. % 194.87% 264.10% 166.67% 120.51% 120.51% 128.21% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers