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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS