Highlights

[AMTEK] QoQ TTM Result on 2015-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -9.67%    YoY -     -217.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 34,686 37,553 40,168 42,880 42,151 44,412 45,345 -16.32%
  QoQ % -7.63% -6.51% -6.32% 1.73% -5.09% -2.06% -
  Horiz. % 76.49% 82.82% 88.58% 94.56% 92.96% 97.94% 100.00%
PBT -4,553 -3,618 -3,332 -1,075 -813 -62 908 -
  QoQ % -25.84% -8.58% -209.95% -32.23% -1,211.29% -106.83% -
  Horiz. % -501.43% -398.46% -366.96% -118.39% -89.54% -6.83% 100.00%
Tax -469 -437 -469 -423 -646 -779 -1,083 -42.67%
  QoQ % -7.32% 6.82% -10.87% 34.52% 17.07% 28.07% -
  Horiz. % 43.31% 40.35% 43.31% 39.06% 59.65% 71.93% 100.00%
NP -5,022 -4,055 -3,801 -1,498 -1,459 -841 -175 831.62%
  QoQ % -23.85% -6.68% -153.74% -2.67% -73.48% -380.57% -
  Horiz. % 2,869.71% 2,317.14% 2,172.00% 856.00% 833.71% 480.57% 100.00%
NP to SH -5,123 -4,156 -3,902 -1,599 -1,458 -840 -175 844.03%
  QoQ % -23.27% -6.51% -144.03% -9.67% -73.57% -380.00% -
  Horiz. % 2,927.43% 2,374.86% 2,229.71% 913.71% 833.14% 480.00% 100.00%
Tax Rate - % - % - % - % - % - % 119.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 39,708 41,608 43,969 44,378 43,610 45,253 45,520 -8.68%
  QoQ % -4.57% -5.37% -0.92% 1.76% -3.63% -0.59% -
  Horiz. % 87.23% 91.41% 96.59% 97.49% 95.80% 99.41% 100.00%
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 18,999 19,999 20,499 23,999 23,999 24,499 24,499 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -14.48 % -10.80 % -9.46 % -3.49 % -3.46 % -1.89 % -0.39 % 1,005.63%
  QoQ % -34.07% -14.16% -171.06% -0.87% -83.07% -384.62% -
  Horiz. % 3,712.82% 2,769.23% 2,425.64% 894.87% 887.18% 484.62% 100.00%
ROE -26.96 % -20.78 % -19.03 % -6.66 % -6.08 % -3.43 % -0.71 % 1,022.27%
  QoQ % -29.74% -9.20% -185.74% -9.54% -77.26% -383.10% -
  Horiz. % 3,797.18% 2,926.76% 2,680.28% 938.03% 856.34% 483.10% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.37 75.11 80.34 85.76 84.30 88.83 90.69 -16.32%
  QoQ % -7.64% -6.51% -6.32% 1.73% -5.10% -2.05% -
  Horiz. % 76.49% 82.82% 88.59% 94.56% 92.95% 97.95% 100.00%
EPS -10.25 -8.31 -7.80 -3.20 -2.92 -1.68 -0.35 844.28%
  QoQ % -23.35% -6.54% -143.75% -9.59% -73.81% -380.00% -
  Horiz. % 2,928.57% 2,374.29% 2,228.57% 914.29% 834.29% 480.00% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.37 75.11 80.34 85.76 84.30 88.83 90.69 -16.32%
  QoQ % -7.64% -6.51% -6.32% 1.73% -5.10% -2.05% -
  Horiz. % 76.49% 82.82% 88.59% 94.56% 92.95% 97.95% 100.00%
EPS -10.25 -8.31 -7.80 -3.20 -2.92 -1.68 -0.35 844.28%
  QoQ % -23.35% -6.54% -143.75% -9.59% -73.81% -380.00% -
  Horiz. % 2,928.57% 2,374.29% 2,228.57% 914.29% 834.29% 480.00% 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 0.3800 0.4000 0.4100 0.4800 0.4800 0.4900 0.4900 -15.55%
  QoQ % -5.00% -2.44% -14.58% 0.00% -2.04% 0.00% -
  Horiz. % 77.55% 81.63% 83.67% 97.96% 97.96% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2650 0.2300 0.5100 0.5100 0.3100 0.4050 0.6200 -
P/RPS 0.38 0.31 0.63 0.59 0.37 0.46 0.68 -32.08%
  QoQ % 22.58% -50.79% 6.78% 59.46% -19.57% -32.35% -
  Horiz. % 55.88% 45.59% 92.65% 86.76% 54.41% 67.65% 100.00%
P/EPS -2.59 -2.77 -6.53 -15.95 -10.63 -24.11 -177.14 -93.97%
  QoQ % 6.50% 57.58% 59.06% -50.05% 55.91% 86.39% -
  Horiz. % 1.46% 1.56% 3.69% 9.00% 6.00% 13.61% 100.00%
EY -38.67 -36.14 -15.30 -6.27 -9.41 -4.15 -0.56 1,570.22%
  QoQ % -7.00% -136.21% -144.02% 33.37% -126.75% -641.07% -
  Horiz. % 6,905.36% 6,453.57% 2,732.14% 1,119.64% 1,680.36% 741.07% 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 0.70 0.58 1.24 1.06 0.65 0.83 1.27 -32.70%
  QoQ % 20.69% -53.23% 16.98% 63.08% -21.69% -34.65% -
  Horiz. % 55.12% 45.67% 97.64% 83.46% 51.18% 65.35% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 27/05/15 26/02/15 26/11/14 27/08/14 -
Price 0.2500 0.2800 0.2300 0.5100 0.6000 0.3700 0.5050 -
P/RPS 0.36 0.37 0.29 0.59 0.71 0.42 0.56 -25.45%
  QoQ % -2.70% 27.59% -50.85% -16.90% 69.05% -25.00% -
  Horiz. % 64.29% 66.07% 51.79% 105.36% 126.79% 75.00% 100.00%
P/EPS -2.44 -3.37 -2.95 -15.95 -20.58 -22.02 -144.28 -93.36%
  QoQ % 27.60% -14.24% 81.50% 22.50% 6.54% 84.74% -
  Horiz. % 1.69% 2.34% 2.04% 11.05% 14.26% 15.26% 100.00%
EY -40.99 -29.69 -33.93 -6.27 -4.86 -4.54 -0.69 1,411.20%
  QoQ % -38.06% 12.50% -441.15% -29.01% -7.05% -557.97% -
  Horiz. % 5,940.58% 4,302.90% 4,917.39% 908.70% 704.35% 657.97% 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 0.66 0.70 0.56 1.06 1.25 0.76 1.03 -25.61%
  QoQ % -5.71% 25.00% -47.17% -15.20% 64.47% -26.21% -
  Horiz. % 64.08% 67.96% 54.37% 102.91% 121.36% 73.79% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers