Highlights

[AMTEK] QoQ TTM Result on 2011-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     1.99%    YoY -     796.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

226  181  553  1336 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 HSI-H8F 0.39-0.03 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

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. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers