Highlights

[AMTEK] QoQ TTM Result on 2010-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     70.02%    YoY -     47.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,002 10,583 6,637 7,462 7,959 9,186 10,377 64.82%
  QoQ % 107.90% 59.45% -11.06% -6.24% -13.36% -11.48% -
  Horiz. % 212.03% 101.99% 63.96% 71.91% 76.70% 88.52% 100.00%
PBT 6,276 6,723 -3,543 -763 -2,916 1,436 471 459.40%
  QoQ % -6.65% 289.75% -364.35% 73.83% -303.06% 204.88% -
  Horiz. % 1,332.48% 1,427.39% -752.23% -162.00% -619.11% 304.88% 100.00%
Tax 2 -81 8 -186 -175 -175 2,221 -99.06%
  QoQ % 102.47% -1,112.50% 104.30% -6.29% 0.00% -107.88% -
  Horiz. % 0.09% -3.65% 0.36% -8.37% -7.88% -7.88% 100.00%
NP 6,278 6,642 -3,535 -949 -3,091 1,261 2,692 75.59%
  QoQ % -5.48% 287.89% -272.50% 69.30% -345.12% -53.16% -
  Horiz. % 233.21% 246.73% -131.32% -35.25% -114.82% 46.84% 100.00%
NP to SH 6,277 6,644 -3,534 -919 -3,065 1,284 332 605.91%
  QoQ % -5.52% 288.00% -284.55% 70.02% -338.71% 286.75% -
  Horiz. % 1,890.66% 2,001.20% -1,064.46% -276.81% -923.19% 386.75% 100.00%
Tax Rate -0.03 % 1.20 % - % - % - % 12.19 % -471.55 % -99.84%
  QoQ % -102.50% 0.00% 0.00% 0.00% 0.00% 102.59% -
  Horiz. % 0.01% -0.25% 0.00% 0.00% 0.00% -2.59% 100.00%
Total Cost 15,724 3,941 10,172 8,411 11,050 7,925 7,685 60.96%
  QoQ % 298.99% -61.26% 20.94% -23.88% 39.43% 3.12% -
  Horiz. % 204.61% 51.28% 132.36% 109.45% 143.79% 103.12% 100.00%
Net Worth 27,000 27,500 17,551 20,499 20,789 20,821 20,828 18.83%
  QoQ % -1.82% 56.68% -14.38% -1.39% -0.15% -0.03% -
  Horiz. % 129.63% 132.03% 84.27% 98.42% 99.82% 99.97% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 27,000 27,500 17,551 20,499 20,789 20,821 20,828 18.83%
  QoQ % -1.82% 56.68% -14.38% -1.39% -0.15% -0.03% -
  Horiz. % 129.63% 132.03% 84.27% 98.42% 99.82% 99.97% 100.00%
NOSH 50,000 50,000 50,147 49,999 49,499 49,574 48,437 2.13%
  QoQ % -0.00% -0.29% 0.30% 1.01% -0.15% 2.35% -
  Horiz. % 103.23% 103.23% 103.53% 103.23% 102.19% 102.35% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 28.53 % 62.76 % -53.26 % -12.72 % -38.84 % 13.73 % 25.94 % 6.53%
  QoQ % -54.54% 217.84% -318.71% 67.25% -382.88% -47.07% -
  Horiz. % 109.98% 241.94% -205.32% -49.04% -149.73% 52.93% 100.00%
ROE 23.25 % 24.16 % -20.13 % -4.48 % -14.74 % 6.17 % 1.59 % 495.06%
  QoQ % -3.77% 220.02% -349.33% 69.61% -338.90% 288.05% -
  Horiz. % 1,462.26% 1,519.50% -1,266.04% -281.76% -927.04% 388.05% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.00 21.17 13.23 14.92 16.08 18.53 21.42 61.38%
  QoQ % 107.84% 60.02% -11.33% -7.21% -13.22% -13.49% -
  Horiz. % 205.42% 98.83% 61.76% 69.65% 75.07% 86.51% 100.00%
EPS 12.55 13.29 -7.05 -1.84 -6.19 2.59 0.69 587.97%
  QoQ % -5.57% 288.51% -283.15% 70.27% -339.00% 275.36% -
  Horiz. % 1,818.84% 1,926.09% -1,021.74% -266.67% -897.10% 375.36% 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 0.5400 0.5500 0.3500 0.4100 0.4200 0.4200 0.4300 16.35%
  QoQ % -1.82% 57.14% -14.63% -2.38% 0.00% -2.33% -
  Horiz. % 125.58% 127.91% 81.40% 95.35% 97.67% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.01 21.17 13.27 14.92 15.92 18.37 20.75 64.85%
  QoQ % 107.89% 59.53% -11.06% -6.28% -13.34% -11.47% -
  Horiz. % 212.10% 102.02% 63.95% 71.90% 76.72% 88.53% 100.00%
EPS 12.55 13.29 -7.07 -1.84 -6.13 2.57 0.66 608.60%
  QoQ % -5.57% 287.98% -284.24% 69.98% -338.52% 289.39% -
  Horiz. % 1,901.52% 2,013.64% -1,071.21% -278.79% -928.79% 389.39% 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 0.5400 0.5500 0.3510 0.4100 0.4158 0.4164 0.4166 18.83%
  QoQ % -1.82% 56.70% -14.39% -1.39% -0.14% -0.05% -
  Horiz. % 129.62% 132.02% 84.25% 98.42% 99.81% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1600 0.1400 0.1800 0.2400 0.2000 0.1100 0.1000 -
P/RPS 0.36 0.66 1.36 1.61 1.24 0.59 0.47 -16.24%
  QoQ % -45.45% -51.47% -15.53% 29.84% 110.17% 25.53% -
  Horiz. % 76.60% 140.43% 289.36% 342.55% 263.83% 125.53% 100.00%
P/EPS 1.27 1.05 -2.55 -13.06 -3.23 4.25 14.59 -80.27%
  QoQ % 20.95% 141.18% 80.47% -304.33% -176.00% -70.87% -
  Horiz. % 8.70% 7.20% -17.48% -89.51% -22.14% 29.13% 100.00%
EY 78.46 94.91 -39.15 -7.66 -30.96 23.55 6.85 405.87%
  QoQ % -17.33% 342.43% -411.10% 75.26% -231.46% 243.80% -
  Horiz. % 1,145.40% 1,385.55% -571.53% -111.82% -451.97% 343.80% 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 0.30 0.25 0.51 0.59 0.48 0.26 0.23 19.32%
  QoQ % 20.00% -50.98% -13.56% 22.92% 84.62% 13.04% -
  Horiz. % 130.43% 108.70% 221.74% 256.52% 208.70% 113.04% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 09/09/09 -
Price 0.2000 0.4900 0.1700 0.1700 0.2500 0.2500 0.1200 -
P/RPS 0.45 2.32 1.28 1.14 1.55 1.35 0.56 -13.53%
  QoQ % -80.60% 81.25% 12.28% -26.45% 14.81% 141.07% -
  Horiz. % 80.36% 414.29% 228.57% 203.57% 276.79% 241.07% 100.00%
P/EPS 1.59 3.69 -2.41 -9.25 -4.04 9.65 17.51 -79.71%
  QoQ % -56.91% 253.11% 73.95% -128.96% -141.87% -44.89% -
  Horiz. % 9.08% 21.07% -13.76% -52.83% -23.07% 55.11% 100.00%
EY 62.77 27.12 -41.45 -10.81 -24.77 10.36 5.71 392.24%
  QoQ % 131.45% 165.43% -283.44% 56.36% -339.09% 81.44% -
  Horiz. % 1,099.30% 474.96% -725.92% -189.32% -433.80% 181.44% 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 0.37 0.89 0.49 0.41 0.60 0.60 0.28 20.36%
  QoQ % -58.43% 81.63% 19.51% -31.67% 0.00% 114.29% -
  Horiz. % 132.14% 317.86% 175.00% 146.43% 214.29% 214.29% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers