Highlights

[AMTEK] YoY Annualized Quarter Result on 2008-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     225.15%    YoY -     575.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 55,658 38,274 7,544 12,382 25,154 39,344 79,292 -5.73%
  YoY % 45.42% 407.34% -39.07% -50.78% -36.07% -50.38% -
  Horiz. % 70.19% 48.27% 9.51% 15.62% 31.72% 49.62% 100.00%
PBT 2,038 18,770 -868 -5,906 -1,292 1,636 -5,564 -
  YoY % -89.14% 2,262.44% 85.30% -357.12% -178.97% 129.40% -
  Horiz. % -36.63% -337.35% 15.60% 106.15% 23.22% -29.40% 100.00%
Tax -840 -12 0 11,812 -184 -704 -1,002 -2.90%
  YoY % -6,900.00% 0.00% 0.00% 6,519.57% 73.86% 29.74% -
  Horiz. % 83.83% 1.20% -0.00% -1,178.84% 18.36% 70.26% 100.00%
NP 1,198 18,758 -868 5,906 -1,476 932 -6,566 -
  YoY % -93.61% 2,261.06% -114.70% 500.14% -258.37% 114.19% -
  Horiz. % -18.25% -285.68% 13.22% -89.95% 22.48% -14.19% 100.00%
NP to SH 1,200 18,760 -862 5,932 -1,248 1,060 -6,566 -
  YoY % -93.60% 2,276.33% -114.53% 575.32% -217.74% 116.14% -
  Horiz. % -18.28% -285.71% 13.13% -90.34% 19.01% -16.14% 100.00%
Tax Rate 41.22 % 0.06 % - % - % - % 43.03 % - % -
  YoY % 68,600.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.79% 0.14% 0.00% 0.00% 0.00% 100.00% -
Total Cost 54,460 19,516 8,412 6,476 26,630 38,412 85,858 -7.30%
  YoY % 179.05% 132.00% 29.89% -75.68% -30.67% -55.26% -
  Horiz. % 63.43% 22.73% 9.80% 7.54% 31.02% 44.74% 100.00%
Net Worth 25,499 27,000 21,048 23,468 23,462 36,841 36,477 -5.79%
  YoY % -5.56% 28.27% -10.31% 0.03% -36.32% 1.00% -
  Horiz. % 69.90% 74.02% 57.70% 64.34% 64.32% 101.00% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 25,499 27,000 21,048 23,468 23,462 36,841 36,477 -5.79%
  YoY % -5.56% 28.27% -10.31% 0.03% -36.32% 1.00% -
  Horiz. % 69.90% 74.02% 57.70% 64.34% 64.32% 101.00% 100.00%
NOSH 49,998 49,999 50,116 49,932 49,920 64,634 49,969 0.01%
  YoY % -0.00% -0.23% 0.37% 0.03% -22.77% 29.35% -
  Horiz. % 100.06% 100.06% 100.29% 99.93% 99.90% 129.35% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.15 % 49.01 % -11.51 % 47.70 % -5.87 % 2.37 % -8.28 % -
  YoY % -95.61% 525.80% -124.13% 912.61% -347.68% 128.62% -
  Horiz. % -25.97% -591.91% 139.01% -576.09% 70.89% -28.62% 100.00%
ROE 4.71 % 69.48 % -4.10 % 25.28 % -5.32 % 2.88 % -18.00 % -
  YoY % -93.22% 1,794.63% -116.22% 575.19% -284.72% 116.00% -
  Horiz. % -26.17% -386.00% 22.78% -140.44% 29.56% -16.00% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 111.32 76.55 15.05 24.80 50.39 60.87 158.68 -5.73%
  YoY % 45.42% 408.64% -39.31% -50.78% -17.22% -61.64% -
  Horiz. % 70.15% 48.24% 9.48% 15.63% 31.76% 38.36% 100.00%
EPS 2.40 37.52 -1.72 11.88 2.50 2.12 -13.14 -
  YoY % -93.60% 2,281.40% -114.48% 375.20% 17.92% 116.13% -
  Horiz. % -18.26% -285.54% 13.09% -90.41% -19.03% -16.13% 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 0.5100 0.5400 0.4200 0.4700 0.4700 0.5700 0.7300 -5.80%
  YoY % -5.56% 28.57% -10.64% 0.00% -17.54% -21.92% -
  Horiz. % 69.86% 73.97% 57.53% 64.38% 64.38% 78.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 111.32 76.55 15.09 24.76 50.31 78.69 158.59 -5.73%
  YoY % 45.42% 407.29% -39.05% -50.79% -36.07% -50.38% -
  Horiz. % 70.19% 48.27% 9.52% 15.61% 31.72% 49.62% 100.00%
EPS 2.40 37.52 -1.72 11.86 -2.50 2.12 -13.13 -
  YoY % -93.60% 2,281.40% -114.50% 574.40% -217.92% 116.15% -
  Horiz. % -18.28% -285.76% 13.10% -90.33% 19.04% -16.15% 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 0.5100 0.5400 0.4210 0.4694 0.4693 0.7368 0.7296 -5.79%
  YoY % -5.56% 28.27% -10.31% 0.02% -36.31% 0.99% -
  Horiz. % 69.90% 74.01% 57.70% 64.34% 64.32% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2400 0.1600 0.2000 0.2500 0.2500 0.2300 0.2500 -
P/RPS 0.22 0.21 1.33 1.01 0.50 0.38 0.16 5.45%
  YoY % 4.76% -84.21% 31.68% 102.00% 31.58% 137.50% -
  Horiz. % 137.50% 131.25% 831.25% 631.25% 312.50% 237.50% 100.00%
P/EPS 10.00 0.43 -11.63 2.10 -10.00 14.02 -1.90 -
  YoY % 2,225.58% 103.70% -653.81% 121.00% -171.33% 837.89% -
  Horiz. % -526.32% -22.63% 612.11% -110.53% 526.32% -737.89% 100.00%
EY 10.00 234.50 -8.60 47.52 -10.00 7.13 -52.56 -
  YoY % -95.74% 2,826.74% -118.10% 575.20% -240.25% 113.57% -
  Horiz. % -19.03% -446.16% 16.36% -90.41% 19.03% -13.57% 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 0.47 0.30 0.48 0.53 0.53 0.40 0.34 5.54%
  YoY % 56.67% -37.50% -9.43% 0.00% 32.50% 17.65% -
  Horiz. % 138.24% 88.24% 141.18% 155.88% 155.88% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 26/02/09 27/02/08 02/03/07 08/03/06 -
Price 0.2400 0.2000 0.2500 0.1500 0.1000 0.2200 0.2300 -
P/RPS 0.22 0.26 1.66 0.60 0.20 0.36 0.14 7.82%
  YoY % -15.38% -84.34% 176.67% 200.00% -44.44% 157.14% -
  Horiz. % 157.14% 185.71% 1,185.71% 428.57% 142.86% 257.14% 100.00%
P/EPS 10.00 0.53 -14.53 1.26 -4.00 13.41 -1.75 -
  YoY % 1,786.79% 103.65% -1,253.17% 131.50% -129.83% 866.29% -
  Horiz. % -571.43% -30.29% 830.29% -72.00% 228.57% -766.29% 100.00%
EY 10.00 187.60 -6.88 79.20 -25.00 7.45 -57.13 -
  YoY % -94.67% 2,826.74% -108.69% 416.80% -435.57% 113.04% -
  Horiz. % -17.50% -328.37% 12.04% -138.63% 43.76% -13.04% 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 0.47 0.37 0.60 0.32 0.21 0.39 0.32 6.61%
  YoY % 27.03% -38.33% 87.50% 52.38% -46.15% 21.87% -
  Horiz. % 146.88% 115.62% 187.50% 100.00% 65.62% 121.88% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers