Highlights

[AMTEK] YoY Annualized Quarter Result on 2009-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     7.51%    YoY -     -114.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 51,230 55,658 38,274 7,544 12,382 25,154 39,344 4.49%
  YoY % -7.96% 45.42% 407.34% -39.07% -50.78% -36.07% -
  Horiz. % 130.21% 141.47% 97.28% 19.17% 31.47% 63.93% 100.00%
PBT 2,674 2,038 18,770 -868 -5,906 -1,292 1,636 8.53%
  YoY % 31.21% -89.14% 2,262.44% 85.30% -357.12% -178.97% -
  Horiz. % 163.45% 124.57% 1,147.31% -53.06% -361.00% -78.97% 100.00%
Tax -1,618 -840 -12 0 11,812 -184 -704 14.86%
  YoY % -92.62% -6,900.00% 0.00% 0.00% 6,519.57% 73.86% -
  Horiz. % 229.83% 119.32% 1.70% -0.00% -1,677.84% 26.14% 100.00%
NP 1,056 1,198 18,758 -868 5,906 -1,476 932 2.10%
  YoY % -11.85% -93.61% 2,261.06% -114.70% 500.14% -258.37% -
  Horiz. % 113.30% 128.54% 2,012.66% -93.13% 633.69% -158.37% 100.00%
NP to SH 1,058 1,200 18,760 -862 5,932 -1,248 1,060 -0.03%
  YoY % -11.83% -93.60% 2,276.33% -114.53% 575.32% -217.74% -
  Horiz. % 99.81% 113.21% 1,769.81% -81.32% 559.62% -117.74% 100.00%
Tax Rate 60.51 % 41.22 % 0.06 % - % - % - % 43.03 % 5.84%
  YoY % 46.80% 68,600.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.62% 95.79% 0.14% 0.00% 0.00% 0.00% 100.00%
Total Cost 50,174 54,460 19,516 8,412 6,476 26,630 38,412 4.55%
  YoY % -7.87% 179.05% 132.00% 29.89% -75.68% -30.67% -
  Horiz. % 130.62% 141.78% 50.81% 21.90% 16.86% 69.33% 100.00%
Net Worth 25,499 25,499 27,000 21,048 23,468 23,462 36,841 -5.94%
  YoY % 0.00% -5.56% 28.27% -10.31% 0.03% -36.32% -
  Horiz. % 69.21% 69.21% 73.29% 57.13% 63.70% 63.68% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,499 25,499 27,000 21,048 23,468 23,462 36,841 -5.94%
  YoY % 0.00% -5.56% 28.27% -10.31% 0.03% -36.32% -
  Horiz. % 69.21% 69.21% 73.29% 57.13% 63.70% 63.68% 100.00%
NOSH 49,998 49,998 49,999 50,116 49,932 49,920 64,634 -4.19%
  YoY % 0.00% -0.00% -0.23% 0.37% 0.03% -22.77% -
  Horiz. % 77.36% 77.36% 77.36% 77.54% 77.25% 77.23% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.06 % 2.15 % 49.01 % -11.51 % 47.70 % -5.87 % 2.37 % -2.31%
  YoY % -4.19% -95.61% 525.80% -124.13% 912.61% -347.68% -
  Horiz. % 86.92% 90.72% 2,067.93% -485.65% 2,012.66% -247.68% 100.00%
ROE 4.15 % 4.71 % 69.48 % -4.10 % 25.28 % -5.32 % 2.88 % 6.27%
  YoY % -11.89% -93.22% 1,794.63% -116.22% 575.19% -284.72% -
  Horiz. % 144.10% 163.54% 2,412.50% -142.36% 877.78% -184.72% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.46 111.32 76.55 15.05 24.80 50.39 60.87 9.06%
  YoY % -7.96% 45.42% 408.64% -39.31% -50.78% -17.22% -
  Horiz. % 168.33% 182.88% 125.76% 24.72% 40.74% 82.78% 100.00%
EPS 2.12 2.40 37.52 -1.72 11.88 2.50 2.12 -
  YoY % -11.67% -93.60% 2,281.40% -114.48% 375.20% 17.92% -
  Horiz. % 100.00% 113.21% 1,769.81% -81.13% 560.38% 117.92% 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 0.5100 0.5400 0.4200 0.4700 0.4700 0.5700 -1.84%
  YoY % 0.00% -5.56% 28.57% -10.64% 0.00% -17.54% -
  Horiz. % 89.47% 89.47% 94.74% 73.68% 82.46% 82.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.46 111.32 76.55 15.09 24.76 50.31 78.69 4.49%
  YoY % -7.96% 45.42% 407.29% -39.05% -50.79% -36.07% -
  Horiz. % 130.21% 141.47% 97.28% 19.18% 31.47% 63.93% 100.00%
EPS 2.12 2.40 37.52 -1.72 11.86 -2.50 2.12 -
  YoY % -11.67% -93.60% 2,281.40% -114.50% 574.40% -217.92% -
  Horiz. % 100.00% 113.21% 1,769.81% -81.13% 559.43% -117.92% 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 0.5100 0.5400 0.4210 0.4694 0.4693 0.7368 -5.94%
  YoY % 0.00% -5.56% 28.27% -10.31% 0.02% -36.31% -
  Horiz. % 69.22% 69.22% 73.29% 57.14% 63.71% 63.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2000 0.2400 0.1600 0.2000 0.2500 0.2500 0.2300 -
P/RPS 0.20 0.22 0.21 1.33 1.01 0.50 0.38 -10.14%
  YoY % -9.09% 4.76% -84.21% 31.68% 102.00% 31.58% -
  Horiz. % 52.63% 57.89% 55.26% 350.00% 265.79% 131.58% 100.00%
P/EPS 9.45 10.00 0.43 -11.63 2.10 -10.00 14.02 -6.36%
  YoY % -5.50% 2,225.58% 103.70% -653.81% 121.00% -171.33% -
  Horiz. % 67.40% 71.33% 3.07% -82.95% 14.98% -71.33% 100.00%
EY 10.58 10.00 234.50 -8.60 47.52 -10.00 7.13 6.79%
  YoY % 5.80% -95.74% 2,826.74% -118.10% 575.20% -240.25% -
  Horiz. % 148.39% 140.25% 3,288.92% -120.62% 666.48% -140.25% 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 0.39 0.47 0.30 0.48 0.53 0.53 0.40 -0.42%
  YoY % -17.02% 56.67% -37.50% -9.43% 0.00% 32.50% -
  Horiz. % 97.50% 117.50% 75.00% 120.00% 132.50% 132.50% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 26/02/09 27/02/08 02/03/07 -
Price 0.1600 0.2400 0.2000 0.2500 0.1500 0.1000 0.2200 -
P/RPS 0.16 0.22 0.26 1.66 0.60 0.20 0.36 -12.63%
  YoY % -27.27% -15.38% -84.34% 176.67% 200.00% -44.44% -
  Horiz. % 44.44% 61.11% 72.22% 461.11% 166.67% 55.56% 100.00%
P/EPS 7.56 10.00 0.53 -14.53 1.26 -4.00 13.41 -9.10%
  YoY % -24.40% 1,786.79% 103.65% -1,253.17% 131.50% -129.83% -
  Horiz. % 56.38% 74.57% 3.95% -108.35% 9.40% -29.83% 100.00%
EY 13.23 10.00 187.60 -6.88 79.20 -25.00 7.45 10.03%
  YoY % 32.30% -94.67% 2,826.74% -108.69% 416.80% -435.57% -
  Horiz. % 177.58% 134.23% 2,518.12% -92.35% 1,063.09% -335.57% 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 0.31 0.47 0.37 0.60 0.32 0.21 0.39 -3.75%
  YoY % -34.04% 27.03% -38.33% 87.50% 52.38% -46.15% -
  Horiz. % 79.49% 120.51% 94.87% 153.85% 82.05% 53.85% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers