[AMTEK] QoQ TTM Result on 2011-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 52,294 53,861 43,602 33,860 22,002 10,583 6,637 294.48% QoQ % -2.91% 23.53% 28.77% 53.90% 107.90% 59.45% - Horiz. % 787.92% 811.53% 656.95% 510.17% 331.51% 159.45% 100.00%
PBT -543 -1,641 7,823 6,623 6,276 6,723 -3,543 -71.26% QoQ % 66.91% -120.98% 18.12% 5.53% -6.65% 289.75% - Horiz. % 15.33% 46.32% -220.80% -186.93% -177.14% -189.75% 100.00%
Tax -835 -529 -421 -218 2 -81 8 - QoQ % -57.84% -25.65% -93.12% -11,000.00% 102.47% -1,112.50% - Horiz. % -10,437.50% -6,612.50% -5,262.50% -2,725.00% 25.00% -1,012.50% 100.00%
NP -1,378 -2,170 7,402 6,405 6,278 6,642 -3,535 -46.55% QoQ % 36.50% -129.32% 15.57% 2.02% -5.48% 287.89% - Horiz. % 38.98% 61.39% -209.39% -181.19% -177.60% -187.89% 100.00%
NP to SH -1,377 -2,169 7,404 6,402 6,277 6,644 -3,534 -46.56% QoQ % 36.51% -129.29% 15.65% 1.99% -5.52% 288.00% - Horiz. % 38.96% 61.38% -209.51% -181.15% -177.62% -188.00% 100.00%
Tax Rate - % - % 5.38 % 3.29 % -0.03 % 1.20 % - % - QoQ % 0.00% 0.00% 63.53% 11,066.67% -102.50% 0.00% - Horiz. % 0.00% 0.00% 448.33% 274.17% -2.50% 100.00% -
Total Cost 53,672 56,031 36,200 27,455 15,724 3,941 10,172 202.17% QoQ % -4.21% 54.78% 31.85% 74.61% 298.99% -61.26% - Horiz. % 527.64% 550.84% 355.88% 269.91% 154.58% 38.74% 100.00%
Net Worth 25,499 25,135 24,500 26,499 27,000 27,500 17,551 28.19% QoQ % 1.45% 2.59% -7.55% -1.85% -1.82% 56.68% - Horiz. % 145.28% 143.21% 139.59% 150.98% 153.83% 156.68% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 25,499 25,135 24,500 26,499 27,000 27,500 17,551 28.19% QoQ % 1.45% 2.59% -7.55% -1.85% -1.82% 56.68% - Horiz. % 145.28% 143.21% 139.59% 150.98% 153.83% 156.68% 100.00%
NOSH 49,998 50,270 50,000 50,000 50,000 50,000 50,147 -0.20% QoQ % -0.54% 0.54% -0.00% 0.00% -0.00% -0.29% - Horiz. % 99.70% 100.24% 99.71% 99.71% 99.71% 99.71% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.64 % -4.03 % 16.98 % 18.92 % 28.53 % 62.76 % -53.26 % -86.43% QoQ % 34.49% -123.73% -10.25% -33.68% -54.54% 217.84% - Horiz. % 4.96% 7.57% -31.88% -35.52% -53.57% -117.84% 100.00%
ROE -5.40 % -8.63 % 30.22 % 24.16 % 23.25 % 24.16 % -20.13 % -58.31% QoQ % 37.43% -128.56% 25.08% 3.91% -3.77% 220.02% - Horiz. % 26.83% 42.87% -150.12% -120.02% -115.50% -120.02% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.59 107.14 87.20 67.72 44.00 21.17 13.23 295.35% QoQ % -2.38% 22.87% 28.77% 53.91% 107.84% 60.02% - Horiz. % 790.55% 809.83% 659.11% 511.87% 332.58% 160.02% 100.00%
EPS -2.75 -4.31 14.81 12.80 12.55 13.29 -7.05 -46.52% QoQ % 36.19% -129.10% 15.70% 1.99% -5.57% 288.51% - Horiz. % 39.01% 61.13% -210.07% -181.56% -178.01% -188.51% 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 0.5100 0.5000 0.4900 0.5300 0.5400 0.5500 0.3500 28.44% QoQ % 2.00% 2.04% -7.55% -1.85% -1.82% 57.14% - Horiz. % 145.71% 142.86% 140.00% 151.43% 154.29% 157.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.59 107.72 87.21 67.72 44.01 21.17 13.27 294.56% QoQ % -2.91% 23.52% 28.78% 53.87% 107.89% 59.53% - Horiz. % 788.17% 811.76% 657.20% 510.32% 331.65% 159.53% 100.00%
EPS -2.75 -4.34 14.81 12.80 12.55 13.29 -7.07 -46.62% QoQ % 36.64% -129.30% 15.70% 1.99% -5.57% 287.98% - Horiz. % 38.90% 61.39% -209.48% -181.05% -177.51% -187.98% 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 0.5100 0.5027 0.4900 0.5300 0.5400 0.5500 0.3510 28.20% QoQ % 1.45% 2.59% -7.55% -1.85% -1.82% 56.70% - Horiz. % 145.30% 143.22% 139.60% 151.00% 153.85% 156.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2400 0.1900 0.1900 0.2500 0.1600 0.1400 0.1800 -
P/RPS 0.23 0.18 0.22 0.37 0.36 0.66 1.36 -69.32% QoQ % 27.78% -18.18% -40.54% 2.78% -45.45% -51.47% - Horiz. % 16.91% 13.24% 16.18% 27.21% 26.47% 48.53% 100.00%
P/EPS -8.71 -4.40 1.28 1.95 1.27 1.05 -2.55 126.30% QoQ % -97.95% -443.75% -34.36% 53.54% 20.95% 141.18% - Horiz. % 341.57% 172.55% -50.20% -76.47% -49.80% -41.18% 100.00%
EY -11.48 -22.71 77.94 51.22 78.46 94.91 -39.15 -55.76% QoQ % 49.45% -129.14% 52.17% -34.72% -17.33% 342.43% - Horiz. % 29.32% 58.01% -199.08% -130.83% -200.41% -242.43% 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 0.38 0.39 0.47 0.30 0.25 0.51 -5.29% QoQ % 23.68% -2.56% -17.02% 56.67% 20.00% -50.98% - Horiz. % 92.16% 74.51% 76.47% 92.16% 58.82% 49.02% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 30/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.2400 0.2300 0.1700 0.1900 0.2000 0.4900 0.1700 -
P/RPS 0.23 0.21 0.19 0.28 0.45 2.32 1.28 -68.06% QoQ % 9.52% 10.53% -32.14% -37.78% -80.60% 81.25% - Horiz. % 17.97% 16.41% 14.84% 21.88% 35.16% 181.25% 100.00%
P/EPS -8.71 -5.33 1.15 1.48 1.59 3.69 -2.41 134.95% QoQ % -63.41% -563.48% -22.30% -6.92% -56.91% 253.11% - Horiz. % 361.41% 221.16% -47.72% -61.41% -65.98% -153.11% 100.00%
EY -11.48 -18.76 87.11 67.39 62.77 27.12 -41.45 -57.41% QoQ % 38.81% -121.54% 29.26% 7.36% 131.45% 165.43% - Horiz. % 27.70% 45.26% -210.16% -162.58% -151.44% -65.43% 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 0.46 0.35 0.36 0.37 0.89 0.49 -2.73% QoQ % 2.17% 31.43% -2.78% -2.70% -58.43% 81.63% - Horiz. % 95.92% 93.88% 71.43% 73.47% 75.51% 181.63% 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
Q3 2011-final.xls 
