Highlights

[AMTEK] QoQ TTM Result on 2013-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     117.22%    YoY -     148.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,619 47,044 47,269 48,344 47,168 45,722 49,382 -5.13%
  QoQ % -3.03% -0.48% -2.22% 2.49% 3.16% -7.41% -
  Horiz. % 92.38% 95.27% 95.72% 97.90% 95.52% 92.59% 100.00%
PBT 181 1,420 230 998 925 -198 607 -55.27%
  QoQ % -87.25% 517.39% -76.95% 7.89% 567.17% -132.62% -
  Horiz. % 29.82% 233.94% 37.89% 164.42% 152.39% -32.62% 100.00%
Tax -670 -997 -1,042 -406 -653 -448 -264 85.74%
  QoQ % 32.80% 4.32% -156.65% 37.83% -45.76% -69.70% -
  Horiz. % 253.79% 377.65% 394.70% 153.79% 247.35% 169.70% 100.00%
NP -489 423 -812 592 272 -646 343 -
  QoQ % -215.60% 152.09% -237.16% 117.65% 142.11% -288.34% -
  Horiz. % -142.57% 123.32% -236.73% 172.59% 79.30% -188.34% 100.00%
NP to SH -325 588 -647 593 273 -646 343 -
  QoQ % -155.27% 190.88% -209.11% 117.22% 142.26% -288.34% -
  Horiz. % -94.75% 171.43% -188.63% 172.89% 79.59% -188.34% 100.00%
Tax Rate 370.17 % 70.21 % 453.04 % 40.68 % 70.59 % - % 43.49 % 315.25%
  QoQ % 427.23% -84.50% 1,013.67% -42.37% 0.00% 0.00% -
  Horiz. % 851.16% 161.44% 1,041.71% 93.54% 162.31% 0.00% 100.00%
Total Cost 46,108 46,621 48,081 47,752 46,896 46,368 49,039 -4.01%
  QoQ % -1.10% -3.04% 0.69% 1.83% 1.14% -5.45% -
  Horiz. % 94.02% 95.07% 98.05% 97.38% 95.63% 94.55% 100.00%
Net Worth 25,499 24,999 24,499 25,999 25,522 24,499 24,999 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.87% 4.18% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.09% 98.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,499 24,999 24,499 25,999 25,522 24,499 24,999 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.87% 4.18% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.09% 98.00% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,043 49,998 49,998 -
  QoQ % 0.00% 0.00% 0.00% -0.09% 0.09% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.09% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.07 % 0.90 % -1.72 % 1.22 % 0.58 % -1.41 % 0.69 % -
  QoQ % -218.89% 152.33% -240.98% 110.34% 141.13% -304.35% -
  Horiz. % -155.07% 130.43% -249.28% 176.81% 84.06% -204.35% 100.00%
ROE -1.27 % 2.35 % -2.64 % 2.28 % 1.07 % -2.64 % 1.37 % -
  QoQ % -154.04% 189.02% -215.79% 113.08% 140.53% -292.70% -
  Horiz. % -92.70% 171.53% -192.70% 166.42% 78.10% -192.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.24 94.09 94.54 96.69 94.25 91.45 98.77 -5.14%
  QoQ % -3.03% -0.48% -2.22% 2.59% 3.06% -7.41% -
  Horiz. % 92.38% 95.26% 95.72% 97.89% 95.42% 92.59% 100.00%
EPS -0.65 1.18 -1.29 1.19 0.55 -1.29 0.69 -
  QoQ % -155.08% 191.47% -208.40% 116.36% 142.64% -286.96% -
  Horiz. % -94.20% 171.01% -186.96% 172.46% 79.71% -186.96% 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 0.5200 0.5100 0.4900 0.5000 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.96% 4.08% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.00% 98.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.24 94.09 94.54 96.69 94.34 91.45 98.77 -5.14%
  QoQ % -3.03% -0.48% -2.22% 2.49% 3.16% -7.41% -
  Horiz. % 92.38% 95.26% 95.72% 97.89% 95.51% 92.59% 100.00%
EPS -0.65 1.18 -1.29 1.19 0.55 -1.29 0.69 -
  QoQ % -155.08% 191.47% -208.40% 116.36% 142.64% -286.96% -
  Horiz. % -94.20% 171.01% -186.96% 172.46% 79.71% -186.96% 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 0.5200 0.5105 0.4900 0.5000 1.33%
  QoQ % 2.00% 2.04% -5.77% 1.86% 4.18% -2.00% -
  Horiz. % 102.00% 100.00% 98.00% 104.00% 102.10% 98.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2350 0.2200 0.1700 0.1700 0.2000 0.2200 0.2500 -
P/RPS 0.26 0.23 0.18 0.18 0.21 0.24 0.25 2.64%
  QoQ % 13.04% 27.78% 0.00% -14.29% -12.50% -4.00% -
  Horiz. % 104.00% 92.00% 72.00% 72.00% 84.00% 96.00% 100.00%
P/EPS -36.15 18.71 -13.14 14.33 36.66 -17.03 36.44 -
  QoQ % -293.21% 242.39% -191.70% -60.91% 315.27% -146.73% -
  Horiz. % -99.20% 51.34% -36.06% 39.32% 100.60% -46.73% 100.00%
EY -2.77 5.35 -7.61 6.98 2.73 -5.87 2.74 -
  QoQ % -151.78% 170.30% -209.03% 155.68% 146.51% -314.23% -
  Horiz. % -101.09% 195.26% -277.74% 254.74% 99.64% -214.23% 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 0.46 0.44 0.35 0.33 0.39 0.45 0.50 -5.39%
  QoQ % 4.55% 25.71% 6.06% -15.38% -13.33% -10.00% -
  Horiz. % 92.00% 88.00% 70.00% 66.00% 78.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.2400 0.2350 0.2450 0.2050 0.1600 0.2200 0.2500 -
P/RPS 0.26 0.25 0.26 0.21 0.17 0.24 0.25 2.64%
  QoQ % 4.00% -3.85% 23.81% 23.53% -29.17% -4.00% -
  Horiz. % 104.00% 100.00% 104.00% 84.00% 68.00% 96.00% 100.00%
P/EPS -36.92 19.98 -18.93 17.28 29.33 -17.03 36.44 -
  QoQ % -284.78% 205.55% -209.55% -41.08% 272.23% -146.73% -
  Horiz. % -101.32% 54.83% -51.95% 47.42% 80.49% -46.73% 100.00%
EY -2.71 5.00 -5.28 5.79 3.41 -5.87 2.74 -
  QoQ % -154.20% 194.70% -191.19% 69.79% 158.09% -314.23% -
  Horiz. % -98.91% 182.48% -192.70% 211.31% 124.45% -214.23% 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 0.47 0.50 0.39 0.31 0.45 0.50 -4.03%
  QoQ % 0.00% -6.00% 28.21% 25.81% -31.11% -10.00% -
  Horiz. % 94.00% 94.00% 100.00% 78.00% 62.00% 90.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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