Highlights

[AMTEK] QoQ TTM Result on 2014-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -55.08%    YoY -     -184.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,151 44,412 45,345 45,313 45,619 47,044 47,269 -7.34%
  QoQ % -5.09% -2.06% 0.07% -0.67% -3.03% -0.48% -
  Horiz. % 89.17% 93.96% 95.93% 95.86% 96.51% 99.52% 100.00%
PBT -813 -62 908 -40 181 1,420 230 -
  QoQ % -1,211.29% -106.83% 2,370.00% -122.10% -87.25% 517.39% -
  Horiz. % -353.48% -26.96% 394.78% -17.39% 78.70% 617.39% 100.00%
Tax -646 -779 -1,083 -628 -670 -997 -1,042 -27.23%
  QoQ % 17.07% 28.07% -72.45% 6.27% 32.80% 4.32% -
  Horiz. % 62.00% 74.76% 103.93% 60.27% 64.30% 95.68% 100.00%
NP -1,459 -841 -175 -668 -489 423 -812 47.64%
  QoQ % -73.48% -380.57% 73.80% -36.61% -215.60% 152.09% -
  Horiz. % 179.68% 103.57% 21.55% 82.27% 60.22% -52.09% 100.00%
NP to SH -1,458 -840 -175 -504 -325 588 -647 71.63%
  QoQ % -73.57% -380.00% 65.28% -55.08% -155.27% 190.88% -
  Horiz. % 225.35% 129.83% 27.05% 77.90% 50.23% -90.88% 100.00%
Tax Rate - % - % 119.27 % - % 370.17 % 70.21 % 453.04 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 427.23% -84.50% -
  Horiz. % 0.00% 0.00% 26.33% 0.00% 81.71% 15.50% 100.00%
Total Cost 43,610 45,253 45,520 45,981 46,108 46,621 48,081 -6.28%
  QoQ % -3.63% -0.59% -1.00% -0.28% -1.10% -3.04% -
  Horiz. % 90.70% 94.12% 94.67% 95.63% 95.90% 96.96% 100.00%
Net Worth 23,999 24,499 24,499 25,499 25,499 24,999 24,499 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 23,999 24,499 24,499 25,499 25,499 24,999 24,499 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.46 % -1.89 % -0.39 % -1.47 % -1.07 % 0.90 % -1.72 % 59.15%
  QoQ % -83.07% -384.62% 73.47% -37.38% -218.89% 152.33% -
  Horiz. % 201.16% 109.88% 22.67% 85.47% 62.21% -52.33% 100.00%
ROE -6.08 % -3.43 % -0.71 % -1.98 % -1.27 % 2.35 % -2.64 % 74.13%
  QoQ % -77.26% -383.10% 64.14% -55.91% -154.04% 189.02% -
  Horiz. % 230.30% 129.92% 26.89% 75.00% 48.11% -89.02% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 84.30 88.83 90.69 90.63 91.24 94.09 94.54 -7.34%
  QoQ % -5.10% -2.05% 0.07% -0.67% -3.03% -0.48% -
  Horiz. % 89.17% 93.96% 95.93% 95.86% 96.51% 99.52% 100.00%
EPS -2.92 -1.68 -0.35 -1.01 -0.65 1.18 -1.29 72.14%
  QoQ % -73.81% -380.00% 65.35% -55.38% -155.08% 191.47% -
  Horiz. % 226.36% 130.23% 27.13% 78.29% 50.39% -91.47% 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 0.4800 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 84.30 88.83 90.69 90.63 91.24 94.09 94.54 -7.34%
  QoQ % -5.10% -2.05% 0.07% -0.67% -3.03% -0.48% -
  Horiz. % 89.17% 93.96% 95.93% 95.86% 96.51% 99.52% 100.00%
EPS -2.92 -1.68 -0.35 -1.01 -0.65 1.18 -1.29 72.14%
  QoQ % -73.81% -380.00% 65.35% -55.38% -155.08% 191.47% -
  Horiz. % 226.36% 130.23% 27.13% 78.29% 50.39% -91.47% 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 0.4800 0.4900 0.4900 0.5100 0.5100 0.5000 0.4900 -1.36%
  QoQ % -2.04% 0.00% -3.92% 0.00% 2.00% 2.04% -
  Horiz. % 97.96% 100.00% 100.00% 104.08% 104.08% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3100 0.4050 0.6200 0.2700 0.2350 0.2200 0.1700 -
P/RPS 0.37 0.46 0.68 0.30 0.26 0.23 0.18 61.45%
  QoQ % -19.57% -32.35% 126.67% 15.38% 13.04% 27.78% -
  Horiz. % 205.56% 255.56% 377.78% 166.67% 144.44% 127.78% 100.00%
P/EPS -10.63 -24.11 -177.14 -26.79 -36.15 18.71 -13.14 -13.15%
  QoQ % 55.91% 86.39% -561.22% 25.89% -293.21% 242.39% -
  Horiz. % 80.90% 183.49% 1,348.10% 203.88% 275.11% -142.39% 100.00%
EY -9.41 -4.15 -0.56 -3.73 -2.77 5.35 -7.61 15.16%
  QoQ % -126.75% -641.07% 84.99% -34.66% -151.78% 170.30% -
  Horiz. % 123.65% 54.53% 7.36% 49.01% 36.40% -70.30% 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 0.65 0.83 1.27 0.53 0.46 0.44 0.35 50.92%
  QoQ % -21.69% -34.65% 139.62% 15.22% 4.55% 25.71% -
  Horiz. % 185.71% 237.14% 362.86% 151.43% 131.43% 125.71% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 29/11/13 29/08/13 -
Price 0.6000 0.3700 0.5050 0.3300 0.2400 0.2350 0.2450 -
P/RPS 0.71 0.42 0.56 0.36 0.26 0.25 0.26 95.01%
  QoQ % 69.05% -25.00% 55.56% 38.46% 4.00% -3.85% -
  Horiz. % 273.08% 161.54% 215.38% 138.46% 100.00% 96.15% 100.00%
P/EPS -20.58 -22.02 -144.28 -32.74 -36.92 19.98 -18.93 5.71%
  QoQ % 6.54% 84.74% -340.68% 11.32% -284.78% 205.55% -
  Horiz. % 108.72% 116.32% 762.18% 172.95% 195.03% -105.55% 100.00%
EY -4.86 -4.54 -0.69 -3.05 -2.71 5.00 -5.28 -5.36%
  QoQ % -7.05% -557.97% 77.38% -12.55% -154.20% 194.70% -
  Horiz. % 92.05% 85.98% 13.07% 57.77% 51.33% -94.70% 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 1.25 0.76 1.03 0.65 0.47 0.47 0.50 83.89%
  QoQ % 64.47% -26.21% 58.46% 38.30% 0.00% -6.00% -
  Horiz. % 250.00% 152.00% 206.00% 130.00% 94.00% 94.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers