Highlights

[AMTEK] QoQ TTM Result on 2009-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     -10,943.75%    YoY -     64.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,959 9,186 10,377 9,853 12,395 15,640 18,782 -43.49%
  QoQ % -13.36% -11.48% 5.32% -20.51% -20.75% -16.73% -
  Horiz. % 42.38% 48.91% 55.25% 52.46% 65.99% 83.27% 100.00%
PBT -2,916 1,436 471 -1,699 71 -3,975 -3,528 -11.90%
  QoQ % -303.06% 204.88% 127.72% -2,492.96% 101.79% -12.67% -
  Horiz. % 82.65% -40.70% -13.35% 48.16% -2.01% 112.67% 100.00%
Tax -175 -175 2,221 2,363 2,282 2,212 -206 -10.28%
  QoQ % 0.00% -107.88% -6.01% 3.55% 3.16% 1,173.79% -
  Horiz. % 84.95% 84.95% -1,078.16% -1,147.09% -1,107.77% -1,073.79% 100.00%
NP -3,091 1,261 2,692 664 2,353 -1,763 -3,734 -11.81%
  QoQ % -345.12% -53.16% 305.42% -71.78% 233.47% 52.79% -
  Horiz. % 82.78% -33.77% -72.09% -17.78% -63.02% 47.21% 100.00%
NP to SH -3,065 1,284 332 -1,735 16 -4,058 -3,574 -9.71%
  QoQ % -338.71% 286.75% 119.14% -10,943.75% 100.39% -13.54% -
  Horiz. % 85.76% -35.93% -9.29% 48.55% -0.45% 113.54% 100.00%
Tax Rate - % 12.19 % -471.55 % - % -3,214.08 % - % - % -
  QoQ % 0.00% 102.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -0.38% 14.67% 0.00% 100.00% - -
Total Cost 11,050 7,925 7,685 9,189 10,042 17,403 22,516 -37.70%
  QoQ % 39.43% 3.12% -16.37% -8.49% -42.30% -22.71% -
  Horiz. % 49.08% 35.20% 34.13% 40.81% 44.60% 77.29% 100.00%
Net Worth 20,789 20,821 20,828 21,008 23,477 19,500 20,499 0.94%
  QoQ % -0.15% -0.03% -0.86% -10.52% 20.40% -4.88% -
  Horiz. % 101.41% 101.57% 101.60% 102.48% 114.52% 95.12% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,789 20,821 20,828 21,008 23,477 19,500 20,499 0.94%
  QoQ % -0.15% -0.03% -0.86% -10.52% 20.40% -4.88% -
  Horiz. % 101.41% 101.57% 101.60% 102.48% 114.52% 95.12% 100.00%
NOSH 49,499 49,574 48,437 50,020 49,951 50,000 50,000 -0.67%
  QoQ % -0.15% 2.35% -3.16% 0.14% -0.10% 0.00% -
  Horiz. % 99.00% 99.15% 96.88% 100.04% 99.90% 100.00% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -38.84 % 13.73 % 25.94 % 6.74 % 18.98 % -11.27 % -19.88 % 56.09%
  QoQ % -382.88% -47.07% 284.87% -64.49% 268.41% 43.31% -
  Horiz. % 195.37% -69.06% -130.48% -33.90% -95.47% 56.69% 100.00%
ROE -14.74 % 6.17 % 1.59 % -8.26 % 0.07 % -20.81 % -17.43 % -10.55%
  QoQ % -338.90% 288.05% 119.25% -11,900.00% 100.34% -19.39% -
  Horiz. % 84.57% -35.40% -9.12% 47.39% -0.40% 119.39% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.08 18.53 21.42 19.70 24.81 31.28 37.56 -43.11%
  QoQ % -13.22% -13.49% 8.73% -20.60% -20.68% -16.72% -
  Horiz. % 42.81% 49.33% 57.03% 52.45% 66.05% 83.28% 100.00%
EPS -6.19 2.59 0.69 -3.47 0.03 -8.12 -7.15 -9.14%
  QoQ % -339.00% 275.36% 119.88% -11,666.67% 100.37% -13.57% -
  Horiz. % 86.57% -36.22% -9.65% 48.53% -0.42% 113.57% 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 0.4200 0.4200 0.4300 0.4200 0.4700 0.3900 0.4100 1.62%
  QoQ % 0.00% -2.33% 2.38% -10.64% 20.51% -4.88% -
  Horiz. % 102.44% 102.44% 104.88% 102.44% 114.63% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.92 18.37 20.75 19.71 24.79 31.28 37.56 -43.49%
  QoQ % -13.34% -11.47% 5.28% -20.49% -20.75% -16.72% -
  Horiz. % 42.39% 48.91% 55.24% 52.48% 66.00% 83.28% 100.00%
EPS -6.13 2.57 0.66 -3.47 0.03 -8.12 -7.15 -9.73%
  QoQ % -338.52% 289.39% 119.02% -11,666.67% 100.37% -13.57% -
  Horiz. % 85.73% -35.94% -9.23% 48.53% -0.42% 113.57% 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 0.4158 0.4164 0.4166 0.4202 0.4696 0.3900 0.4100 0.94%
  QoQ % -0.14% -0.05% -0.86% -10.52% 20.41% -4.88% -
  Horiz. % 101.41% 101.56% 101.61% 102.49% 114.54% 95.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2000 0.1100 0.1000 0.1000 0.2500 0.2500 0.1500 -
P/RPS 1.24 0.59 0.47 0.51 1.01 0.80 0.40 112.17%
  QoQ % 110.17% 25.53% -7.84% -49.50% 26.25% 100.00% -
  Horiz. % 310.00% 147.50% 117.50% 127.50% 252.50% 200.00% 100.00%
P/EPS -3.23 4.25 14.59 -2.88 780.50 -3.08 -2.10 33.14%
  QoQ % -176.00% -70.87% 606.60% -100.37% 25,440.91% -46.67% -
  Horiz. % 153.81% -202.38% -694.76% 137.14% -37,166.67% 146.67% 100.00%
EY -30.96 23.55 6.85 -34.69 0.13 -32.46 -47.65 -24.92%
  QoQ % -231.46% 243.80% 119.75% -26,784.62% 100.40% 31.88% -
  Horiz. % 64.97% -49.42% -14.38% 72.80% -0.27% 68.12% 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 0.48 0.26 0.23 0.24 0.53 0.64 0.37 18.89%
  QoQ % 84.62% 13.04% -4.17% -54.72% -17.19% 72.97% -
  Horiz. % 129.73% 70.27% 62.16% 64.86% 143.24% 172.97% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 09/09/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.2500 0.2500 0.1200 0.1000 0.1500 0.2500 0.3000 -
P/RPS 1.55 1.35 0.56 0.51 0.60 0.80 0.80 55.23%
  QoQ % 14.81% 141.07% 9.80% -15.00% -25.00% 0.00% -
  Horiz. % 193.75% 168.75% 70.00% 63.75% 75.00% 100.00% 100.00%
P/EPS -4.04 9.65 17.51 -2.88 468.30 -3.08 -4.20 -2.55%
  QoQ % -141.87% -44.89% 707.99% -100.61% 15,304.55% 26.67% -
  Horiz. % 96.19% -229.76% -416.90% 68.57% -11,150.00% 73.33% 100.00%
EY -24.77 10.36 5.71 -34.69 0.21 -32.46 -23.83 2.61%
  QoQ % -339.09% 81.44% 116.46% -16,619.05% 100.65% -36.21% -
  Horiz. % 103.94% -43.47% -23.96% 145.57% -0.88% 136.21% 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 0.60 0.60 0.28 0.24 0.32 0.64 0.73 -12.22%
  QoQ % 0.00% 114.29% 16.67% -25.00% -50.00% -12.33% -
  Horiz. % 82.19% 82.19% 38.36% 32.88% 43.84% 87.67% 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.
 


 

196  189  455  1463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 TRIVE 0.010.00 
 ARMADA 0.530.00 
 FINTEC 0.085+0.005 
 HSI-H8F 0.275+0.025 
 HSI-C7F 0.24-0.03 
 ALAM-WA 0.055+0.005 
 MTAG 0.595+0.025 
 SAPNRG 0.2950.00 
 FPGROUP 0.565+0.02 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers