[AMTEK] YoY Annualized Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 226 15,766 21,446 30,578 41,542 47,928 51,230 -59.49% YoY % -98.57% -26.49% -29.86% -26.39% -13.32% -6.45% - Horiz. % 0.44% 30.77% 41.86% 59.69% 81.09% 93.55% 100.00%
PBT -1,070 -5,936 -5,078 -3,308 -866 2,576 2,674 - YoY % 81.97% -16.90% -53.51% -281.99% -133.62% -3.66% - Horiz. % -40.01% -221.99% -189.90% -123.71% -32.39% 96.34% 100.00%
Tax 0 0 0 0 0 -874 -1,618 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 45.98% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 54.02% 100.00%
NP -1,070 -5,936 -5,078 -3,308 -866 1,702 1,056 - YoY % 81.97% -16.90% -53.51% -281.99% -150.88% 61.17% - Horiz. % -101.33% -562.12% -480.87% -313.26% -82.01% 161.17% 100.00%
NP to SH -1,070 -6,036 -5,076 -3,306 -864 1,704 1,058 - YoY % 82.27% -18.91% -53.54% -282.64% -150.70% 61.06% - Horiz. % -101.13% -570.51% -479.77% -312.48% -81.66% 161.06% 100.00%
Tax Rate - % - % - % - % - % 33.93 % 60.51 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -43.93% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 56.07% 100.00%
Total Cost 1,296 21,702 26,524 33,886 42,408 46,226 50,174 -45.62% YoY % -94.03% -18.18% -21.73% -20.10% -8.26% -7.87% - Horiz. % 2.58% 43.25% 52.86% 67.54% 84.52% 92.13% 100.00%
Net Worth 8,999 11,499 15,499 18,999 23,999 25,559 25,499 -15.93% YoY % -21.74% -25.81% -18.42% -20.83% -6.11% 0.24% - Horiz. % 35.29% 45.10% 60.78% 74.51% 94.12% 100.24% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 8,999 11,499 15,499 18,999 23,999 25,559 25,499 -15.93% YoY % -21.74% -25.81% -18.42% -20.83% -6.11% 0.24% - Horiz. % 35.29% 45.10% 60.78% 74.51% 94.12% 100.24% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 - YoY % 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -473.45 % -37.65 % -23.68 % -10.82 % -2.08 % 3.55 % 2.06 % - YoY % -1,157.50% -58.99% -118.85% -420.19% -158.59% 72.33% - Horiz. % -22,983.01% -1,827.67% -1,149.51% -525.24% -100.97% 172.33% 100.00%
ROE -11.89 % -52.49 % -32.75 % -17.40 % -3.60 % 6.67 % 4.15 % - YoY % 77.35% -60.27% -88.22% -383.33% -153.97% 60.72% - Horiz. % -286.51% -1,264.82% -789.16% -419.28% -86.75% 160.72% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.45 31.53 42.89 61.16 83.09 95.63 102.46 -59.52% YoY % -98.57% -26.49% -29.87% -26.39% -13.11% -6.67% - Horiz. % 0.44% 30.77% 41.86% 59.69% 81.10% 93.33% 100.00%
EPS -2.14 -12.08 -10.16 -6.62 -1.72 3.40 2.12 - YoY % 82.28% -18.90% -53.47% -284.88% -150.59% 60.38% - Horiz. % -100.94% -569.81% -479.25% -312.26% -81.13% 160.38% 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 0.1800 0.2300 0.3100 0.3800 0.4800 0.5100 0.5100 -15.93% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% 0.00% - Horiz. % 35.29% 45.10% 60.78% 74.51% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.45 31.53 42.89 61.16 83.09 95.63 102.46 -59.52% YoY % -98.57% -26.49% -29.87% -26.39% -13.11% -6.67% - Horiz. % 0.44% 30.77% 41.86% 59.69% 81.10% 93.33% 100.00%
EPS -2.14 -12.08 -10.16 -6.62 -1.72 3.40 2.12 - YoY % 82.28% -18.90% -53.47% -284.88% -150.59% 60.38% - Horiz. % -100.94% -569.81% -479.25% -312.26% -81.13% 160.38% 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 0.1800 0.2300 0.3100 0.3800 0.4800 0.5100 0.5100 -15.93% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% 0.00% - Horiz. % 35.29% 45.10% 60.78% 74.51% 94.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2700 0.3350 0.2200 0.2650 0.3100 0.2350 0.2000 -
P/RPS 59.73 1.06 0.51 0.43 0.37 0.25 0.20 158.43% YoY % 5,534.91% 107.84% 18.60% 16.22% 48.00% 25.00% - Horiz. % 29,865.00% 530.00% 255.00% 215.00% 185.00% 125.00% 100.00%
P/EPS -12.62 -2.77 -2.17 -4.01 -17.94 6.91 9.45 - YoY % -355.60% -27.65% 45.89% 77.65% -359.62% -26.88% - Horiz. % -133.54% -29.31% -22.96% -42.43% -189.84% 73.12% 100.00%
EY -7.93 -36.04 -46.15 -24.95 -5.57 14.47 10.58 - YoY % 78.00% 21.91% -84.97% -347.94% -138.49% 36.77% - Horiz. % -74.95% -340.64% -436.20% -235.82% -52.65% 136.77% 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 1.50 1.46 0.71 0.70 0.65 0.46 0.39 25.16% YoY % 2.74% 105.63% 1.43% 7.69% 41.30% 17.95% - Horiz. % 384.62% 374.36% 182.05% 179.49% 166.67% 117.95% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 -
Price 0.2800 0.2850 0.2600 0.2500 0.6000 0.2400 0.1600 -
P/RPS 61.95 0.90 0.61 0.41 0.72 0.25 0.16 169.85% YoY % 6,783.33% 47.54% 48.78% -43.06% 188.00% 56.25% - Horiz. % 38,718.75% 562.50% 381.25% 256.25% 450.00% 156.25% 100.00%
P/EPS -13.08 -2.36 -2.56 -3.78 -34.72 7.06 7.56 - YoY % -454.24% 7.81% 32.28% 89.11% -591.78% -6.61% - Horiz. % -173.02% -31.22% -33.86% -50.00% -459.26% 93.39% 100.00%
EY -7.64 -42.36 -39.05 -26.45 -2.88 14.17 13.23 - YoY % 81.96% -8.48% -47.64% -818.40% -120.32% 7.11% - Horiz. % -57.75% -320.18% -295.16% -199.92% -21.77% 107.11% 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 1.56 1.24 0.84 0.66 1.25 0.47 0.31 30.89% YoY % 25.81% 47.62% 27.27% -47.20% 165.96% 51.61% - Horiz. % 503.23% 400.00% 270.97% 212.90% 403.23% 151.61% 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.
Comment
Amtek Q2 2017.pdf 
