Highlights

[AMTEK] YoY Annualized Quarter Result on 2013-06-30 [#4]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -160.81%    YoY -     -288.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,799 40,168 45,344 47,269 49,382 43,602 6,637 29.81%
  YoY % -20.83% -11.41% -4.07% -4.28% 13.26% 556.95% -
  Horiz. % 479.12% 605.21% 683.20% 712.20% 744.04% 656.95% 100.00%
PBT -2,614 -3,333 908 230 607 7,824 3,420 -
  YoY % 21.57% -467.07% 294.78% -62.11% -92.24% 128.77% -
  Horiz. % -76.43% -97.46% 26.55% 6.73% 17.75% 228.77% 100.00%
Tax -6 7,135 -1,083 -1,042 -264 -421 -6,956 -69.11%
  YoY % -100.08% 758.82% -3.93% -294.70% 37.29% 93.95% -
  Horiz. % 0.09% -102.57% 15.57% 14.98% 3.80% 6.05% 100.00%
NP -2,620 3,802 -175 -812 343 7,403 -3,536 -4.87%
  YoY % -168.91% 2,272.57% 78.45% -336.73% -95.37% 309.36% -
  Horiz. % 74.10% -107.52% 4.95% 22.96% -9.70% -209.36% 100.00%
NP to SH -2,619 -3,801 -174 -647 344 7,405 -3,535 -4.87%
  YoY % 31.10% -2,084.48% 73.11% -288.08% -95.35% 309.48% -
  Horiz. % 74.09% 107.52% 4.92% 18.30% -9.73% -209.48% 100.00%
Tax Rate - % - % 119.27 % 453.04 % 43.49 % 5.38 % 203.39 % -
  YoY % 0.00% 0.00% -73.67% 941.71% 708.36% -97.35% -
  Horiz. % 0.00% 0.00% 58.64% 222.74% 21.38% 2.65% 100.00%
Total Cost 34,419 36,366 45,519 48,081 49,039 36,199 10,173 22.50%
  YoY % -5.35% -20.11% -5.33% -1.95% 35.47% 255.83% -
  Horiz. % 338.34% 357.48% 447.45% 472.63% 482.05% 355.83% 100.00%
Net Worth 17,999 20,499 24,499 24,499 24,999 24,999 17,494 0.47%
  YoY % -12.20% -16.32% 0.00% -2.00% -0.00% 42.90% -
  Horiz. % 102.88% 117.18% 140.04% 140.04% 142.89% 142.90% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 17,999 20,499 24,499 24,499 24,999 24,999 17,494 0.47%
  YoY % -12.20% -16.32% 0.00% -2.00% -0.00% 42.90% -
  Horiz. % 102.88% 117.18% 140.04% 140.04% 142.89% 142.90% 100.00%
NOSH 49,998 50,000 49,998 49,998 49,998 49,999 49,985 0.00%
  YoY % -0.00% 0.00% 0.00% 0.00% -0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.24 % 9.47 % -0.39 % -1.72 % 0.69 % 16.98 % -53.28 % -26.71%
  YoY % -187.01% 2,528.21% 77.33% -349.28% -95.94% 131.87% -
  Horiz. % 15.47% -17.77% 0.73% 3.23% -1.30% -31.87% 100.00%
ROE -14.55 % -18.54 % -0.71 % -2.64 % 1.38 % 29.62 % -20.21 % -5.32%
  YoY % 21.52% -2,511.27% 73.11% -291.30% -95.34% 246.56% -
  Horiz. % 71.99% 91.74% 3.51% 13.06% -6.83% -146.56% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.60 80.34 90.69 94.54 98.77 87.20 13.28 29.80%
  YoY % -20.84% -11.41% -4.07% -4.28% 13.27% 556.63% -
  Horiz. % 478.92% 604.97% 682.91% 711.90% 743.75% 656.63% 100.00%
EPS -5.24 -7.60 -0.35 -1.29 0.69 14.81 -7.07 -4.87%
  YoY % 31.05% -2,071.43% 72.87% -286.96% -95.34% 309.48% -
  Horiz. % 74.12% 107.50% 4.95% 18.25% -9.76% -209.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.4100 0.4900 0.4900 0.5000 0.5000 0.3500 0.47%
  YoY % -12.20% -16.33% 0.00% -2.00% 0.00% 42.86% -
  Horiz. % 102.86% 117.14% 140.00% 140.00% 142.86% 142.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.60 80.34 90.69 94.54 98.77 87.21 13.27 29.82%
  YoY % -20.84% -11.41% -4.07% -4.28% 13.26% 557.20% -
  Horiz. % 479.28% 605.43% 683.42% 712.43% 744.31% 657.20% 100.00%
EPS -5.24 -7.60 -0.35 -1.29 0.69 14.81 -7.07 -4.87%
  YoY % 31.05% -2,071.43% 72.87% -286.96% -95.34% 309.48% -
  Horiz. % 74.12% 107.50% 4.95% 18.25% -9.76% -209.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.4100 0.4900 0.4900 0.5000 0.5000 0.3499 0.47%
  YoY % -12.20% -16.33% 0.00% -2.00% 0.00% 42.90% -
  Horiz. % 102.89% 117.18% 140.04% 140.04% 142.90% 142.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2500 0.5100 0.6200 0.1700 0.2500 0.1900 0.1800 -
P/RPS 0.39 0.63 0.68 0.18 0.25 0.22 1.36 -18.78%
  YoY % -38.10% -7.35% 277.78% -28.00% 13.64% -83.82% -
  Horiz. % 28.68% 46.32% 50.00% 13.24% 18.38% 16.18% 100.00%
P/EPS -4.77 -6.71 -178.16 -13.14 36.34 1.28 -2.55 10.99%
  YoY % 28.91% 96.23% -1,255.86% -136.16% 2,739.06% 150.20% -
  Horiz. % 187.06% 263.14% 6,986.67% 515.29% -1,425.10% -50.20% 100.00%
EY -20.95 -14.91 -0.56 -7.61 2.75 77.95 -39.29 -9.94%
  YoY % -40.51% -2,562.50% 92.64% -376.73% -96.47% 298.40% -
  Horiz. % 53.32% 37.95% 1.43% 19.37% -7.00% -198.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 1.24 1.27 0.35 0.50 0.38 0.51 5.16%
  YoY % -44.35% -2.36% 262.86% -30.00% 31.58% -25.49% -
  Horiz. % 135.29% 243.14% 249.02% 68.63% 98.04% 74.51% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 25/08/11 30/08/10 -
Price 0.2600 0.2300 0.5050 0.2450 0.2500 0.1700 0.1700 -
P/RPS 0.41 0.29 0.56 0.26 0.25 0.19 1.28 -17.27%
  YoY % 41.38% -48.21% 115.38% 4.00% 31.58% -85.16% -
  Horiz. % 32.03% 22.66% 43.75% 20.31% 19.53% 14.84% 100.00%
P/EPS -4.96 -3.03 -145.11 -18.93 36.34 1.15 -2.40 12.85%
  YoY % -63.70% 97.91% -666.56% -152.09% 3,060.00% 147.92% -
  Horiz. % 206.67% 126.25% 6,046.25% 788.75% -1,514.17% -47.92% 100.00%
EY -20.15 -33.05 -0.69 -5.28 2.75 87.12 -41.60 -11.37%
  YoY % 39.03% -4,689.85% 86.93% -292.00% -96.84% 309.42% -
  Horiz. % 48.44% 79.45% 1.66% 12.69% -6.61% -209.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.56 1.03 0.50 0.50 0.34 0.49 6.62%
  YoY % 28.57% -45.63% 106.00% 0.00% 47.06% -30.61% -
  Horiz. % 146.94% 114.29% 210.20% 102.04% 102.04% 69.39% 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.
 


 

258  268  504  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers