Highlights

[AMTEK] QoQ TTM Result on 2016-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -11.67%    YoY -     -257.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 27,233 28,024 31,799 30,822 34,686 37,553 40,168 -22.73%
  QoQ % -2.82% -11.87% 3.17% -11.14% -7.63% -6.51% -
  Horiz. % 67.80% 69.77% 79.17% 76.73% 86.35% 93.49% 100.00%
PBT -3,500 -4,051 -2,614 -5,290 -4,553 -3,618 -3,332 3.32%
  QoQ % 13.60% -54.97% 50.59% -16.19% -25.84% -8.58% -
  Horiz. % 105.04% 121.58% 78.45% 158.76% 136.64% 108.58% 100.00%
Tax -6 -6 -6 -432 -469 -437 -469 -94.46%
  QoQ % 0.00% 0.00% 98.61% 7.89% -7.32% 6.82% -
  Horiz. % 1.28% 1.28% 1.28% 92.11% 100.00% 93.18% 100.00%
NP -3,506 -4,057 -2,620 -5,722 -5,022 -4,055 -3,801 -5.22%
  QoQ % 13.58% -54.85% 54.21% -13.94% -23.85% -6.68% -
  Horiz. % 92.24% 106.74% 68.93% 150.54% 132.12% 106.68% 100.00%
NP to SH -3,505 -4,057 -2,619 -5,721 -5,123 -4,156 -3,902 -6.87%
  QoQ % 13.61% -54.91% 54.22% -11.67% -23.27% -6.51% -
  Horiz. % 89.83% 103.97% 67.12% 146.62% 131.29% 106.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,739 32,081 34,419 36,544 39,708 41,608 43,969 -21.14%
  QoQ % -4.18% -6.79% -5.81% -7.97% -4.57% -5.37% -
  Horiz. % 69.91% 72.96% 78.28% 83.11% 90.31% 94.63% 100.00%
Net Worth 15,499 15,999 17,999 17,999 18,999 19,999 20,499 -16.93%
  QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% -
  Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 15,499 15,999 17,999 17,999 18,999 19,999 20,499 -16.93%
  QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% -
  Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -12.87 % -14.48 % -8.24 % -18.56 % -14.48 % -10.80 % -9.46 % 22.66%
  QoQ % 11.12% -75.73% 55.60% -28.18% -34.07% -14.16% -
  Horiz. % 136.05% 153.07% 87.10% 196.19% 153.07% 114.16% 100.00%
ROE -22.61 % -25.36 % -14.55 % -31.78 % -26.96 % -20.78 % -19.03 % 12.12%
  QoQ % 10.84% -74.30% 54.22% -17.88% -29.74% -9.20% -
  Horiz. % 118.81% 133.26% 76.46% 167.00% 141.67% 109.20% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.47 56.05 63.60 61.65 69.37 75.11 80.34 -22.73%
  QoQ % -2.82% -11.87% 3.16% -11.13% -7.64% -6.51% -
  Horiz. % 67.80% 69.77% 79.16% 76.74% 86.35% 93.49% 100.00%
EPS -7.01 -8.11 -5.24 -11.44 -10.25 -8.31 -7.80 -6.84%
  QoQ % 13.56% -54.77% 54.20% -11.61% -23.35% -6.54% -
  Horiz. % 89.87% 103.97% 67.18% 146.67% 131.41% 106.54% 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 0.3100 0.3200 0.3600 0.3600 0.3800 0.4000 0.4100 -16.93%
  QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% -
  Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.47 56.05 63.60 61.65 69.37 75.11 80.34 -22.73%
  QoQ % -2.82% -11.87% 3.16% -11.13% -7.64% -6.51% -
  Horiz. % 67.80% 69.77% 79.16% 76.74% 86.35% 93.49% 100.00%
EPS -7.01 -8.11 -5.24 -11.44 -10.25 -8.31 -7.80 -6.84%
  QoQ % 13.56% -54.77% 54.20% -11.61% -23.35% -6.54% -
  Horiz. % 89.87% 103.97% 67.18% 146.67% 131.41% 106.54% 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 0.3100 0.3200 0.3600 0.3600 0.3800 0.4000 0.4100 -16.93%
  QoQ % -3.12% -11.11% 0.00% -5.26% -5.00% -2.44% -
  Horiz. % 75.61% 78.05% 87.80% 87.80% 92.68% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2200 0.2450 0.2500 0.2300 0.2650 0.2300 0.5100 -
P/RPS 0.40 0.44 0.39 0.37 0.38 0.31 0.63 -26.03%
  QoQ % -9.09% 12.82% 5.41% -2.63% 22.58% -50.79% -
  Horiz. % 63.49% 69.84% 61.90% 58.73% 60.32% 49.21% 100.00%
P/EPS -3.14 -3.02 -4.77 -2.01 -2.59 -2.77 -6.53 -38.49%
  QoQ % -3.97% 36.69% -137.31% 22.39% 6.50% 57.58% -
  Horiz. % 48.09% 46.25% 73.05% 30.78% 39.66% 42.42% 100.00%
EY -31.86 -33.12 -20.95 -49.75 -38.67 -36.14 -15.30 62.71%
  QoQ % 3.80% -58.09% 57.89% -28.65% -7.00% -136.21% -
  Horiz. % 208.24% 216.47% 136.93% 325.16% 252.75% 236.21% 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 0.71 0.77 0.69 0.64 0.70 0.58 1.24 -30.93%
  QoQ % -7.79% 11.59% 7.81% -8.57% 20.69% -53.23% -
  Horiz. % 57.26% 62.10% 55.65% 51.61% 56.45% 46.77% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 25/11/15 28/08/15 -
Price 0.2600 0.2300 0.2600 0.2500 0.2500 0.2800 0.2300 -
P/RPS 0.48 0.41 0.41 0.41 0.36 0.37 0.29 39.71%
  QoQ % 17.07% 0.00% 0.00% 13.89% -2.70% 27.59% -
  Horiz. % 165.52% 141.38% 141.38% 141.38% 124.14% 127.59% 100.00%
P/EPS -3.71 -2.83 -4.96 -2.18 -2.44 -3.37 -2.95 16.43%
  QoQ % -31.10% 42.94% -127.52% 10.66% 27.60% -14.24% -
  Horiz. % 125.76% 95.93% 168.14% 73.90% 82.71% 114.24% 100.00%
EY -26.96 -35.28 -20.15 -45.77 -40.99 -29.69 -33.93 -14.15%
  QoQ % 23.58% -75.09% 55.98% -11.66% -38.06% 12.50% -
  Horiz. % 79.46% 103.98% 59.39% 134.90% 120.81% 87.50% 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 0.84 0.72 0.72 0.69 0.66 0.70 0.56 30.88%
  QoQ % 16.67% 0.00% 4.35% 4.55% -5.71% 25.00% -
  Horiz. % 150.00% 128.57% 128.57% 123.21% 117.86% 125.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers