[AMTEK] YoY Annualized Quarter Result on 2012-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 45,149 48,434 51,044 52,428 43,281 6,984 10,872 26.77% YoY % -6.78% -5.11% -2.64% 21.13% 519.72% -35.76% - Horiz. % 415.28% 445.50% 469.50% 482.23% 398.10% 64.24% 100.00%
PBT -460 2,184 2,544 2,022 12,528 -1,028 617 - YoY % -121.06% -14.15% 25.77% -83.85% 1,318.68% -266.52% - Horiz. % -74.51% 353.78% 412.10% 327.65% 2,029.37% -166.52% 100.00%
Tax -49 -929 -1,481 -1,292 -301 0 14 - YoY % 94.69% 37.26% -14.65% -328.76% 0.00% 0.00% - Horiz. % -336.35% -6,336.22% -10,099.78% -8,808.89% -2,054.50% 0.00% 100.00%
NP -509 1,254 1,062 730 12,226 -1,028 632 - YoY % -140.60% 18.07% 45.44% -94.02% 1,289.36% -262.66% - Horiz. % -80.59% 198.52% 168.14% 115.61% 1,934.60% -162.66% 100.00%
NP to SH -508 1,256 1,064 732 12,226 -1,021 646 - YoY % -140.45% 18.05% 45.36% -94.01% 1,297.13% -257.94% - Horiz. % -78.56% 194.23% 164.54% 113.20% 1,890.72% -157.94% 100.00%
Tax Rate - % 42.55 % 58.23 % 63.88 % 2.41 % - % -2.38 % - YoY % 0.00% -26.93% -8.84% 2,550.62% 0.00% 0.00% - Horiz. % 0.00% -1,787.82% -2,446.64% -2,684.03% -101.26% 0.00% 100.00%
Total Cost 45,658 47,180 49,981 51,697 31,054 8,012 10,240 28.28% YoY % -3.22% -5.60% -3.32% 66.47% 287.60% -21.76% - Horiz. % 445.89% 460.74% 488.10% 504.86% 303.27% 78.24% 100.00%
Net Worth 23,999 25,499 25,999 25,499 26,499 20,526 20,999 2.25% YoY % -5.88% -1.92% 1.96% -3.78% 29.10% -2.25% - Horiz. % 114.28% 121.43% 123.81% 121.43% 126.19% 97.75% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 23,999 25,499 25,999 25,499 26,499 20,526 20,999 2.25% YoY % -5.88% -1.92% 1.96% -3.78% 29.10% -2.25% - Horiz. % 114.28% 121.43% 123.81% 121.43% 126.19% 97.75% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,999 50,065 49,999 -0.00% YoY % 0.00% 0.00% 0.00% -0.00% -0.13% 0.13% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.13% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.13 % 2.59 % 2.08 % 1.39 % 28.25 % -14.72 % 5.81 % - YoY % -143.63% 24.52% 49.64% -95.08% 291.92% -353.36% - Horiz. % -19.45% 44.58% 35.80% 23.92% 486.23% -253.36% 100.00%
ROE -2.12 % 4.93 % 4.09 % 2.87 % 46.14 % -4.98 % 3.08 % - YoY % -143.00% 20.54% 42.51% -93.78% 1,026.51% -261.69% - Horiz. % -68.83% 160.06% 132.79% 93.18% 1,498.05% -161.69% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.30 96.87 102.09 104.86 86.56 13.95 21.74 26.77% YoY % -6.78% -5.11% -2.64% 21.14% 520.50% -35.83% - Horiz. % 415.36% 445.58% 469.60% 482.34% 398.16% 64.17% 100.00%
EPS -1.01 2.51 2.13 1.47 24.45 -2.04 1.29 - YoY % -140.24% 17.84% 44.90% -93.99% 1,298.53% -258.14% - Horiz. % -78.29% 194.57% 165.12% 113.95% 1,895.35% -158.14% 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 0.4800 0.5100 0.5200 0.5100 0.5300 0.4100 0.4200 2.25% YoY % -5.88% -1.92% 1.96% -3.77% 29.27% -2.38% - Horiz. % 114.29% 121.43% 123.81% 121.43% 126.19% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.30 96.87 102.09 104.86 86.56 13.97 21.74 26.77% YoY % -6.78% -5.11% -2.64% 21.14% 519.61% -35.74% - Horiz. % 415.36% 445.58% 469.60% 482.34% 398.16% 64.26% 100.00%
EPS -1.01 2.51 2.13 1.47 24.45 -2.04 1.29 - YoY % -140.24% 17.84% 44.90% -93.99% 1,298.53% -258.14% - Horiz. % -78.29% 194.57% 165.12% 113.95% 1,895.35% -158.14% 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 0.4800 0.5100 0.5200 0.5100 0.5300 0.4105 0.4200 2.25% YoY % -5.88% -1.92% 1.96% -3.77% 29.11% -2.26% - Horiz. % 114.29% 121.43% 123.81% 121.43% 126.19% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5100 0.2700 0.1700 0.3100 0.2500 0.2400 0.1000 -
P/RPS 0.56 0.28 0.17 0.30 0.29 1.72 0.46 3.33% YoY % 100.00% 64.71% -43.33% 3.45% -83.14% 273.91% - Horiz. % 121.74% 60.87% 36.96% 65.22% 63.04% 373.91% 100.00%
P/EPS -50.20 10.75 7.99 21.17 1.02 -11.76 7.73 - YoY % -566.98% 34.54% -62.26% 1,975.49% 108.67% -252.13% - Horiz. % -649.42% 139.07% 103.36% 273.87% 13.20% -152.13% 100.00%
EY -1.99 9.30 12.52 4.72 97.81 -8.50 12.93 - YoY % -121.40% -25.72% 165.25% -95.17% 1,250.71% -165.74% - Horiz. % -15.39% 71.93% 96.83% 36.50% 756.46% -65.74% 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 1.06 0.53 0.33 0.61 0.47 0.59 0.24 28.08% YoY % 100.00% 60.61% -45.90% 29.79% -20.34% 145.83% - Horiz. % 441.67% 220.83% 137.50% 254.17% 195.83% 245.83% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 31/05/13 30/05/12 30/05/11 27/05/10 29/05/09 -
Price 0.5100 0.3300 0.2050 0.2300 0.1900 0.1700 0.1000 -
P/RPS 0.56 0.34 0.20 0.22 0.22 1.22 0.46 3.33% YoY % 64.71% 70.00% -9.09% 0.00% -81.97% 165.22% - Horiz. % 121.74% 73.91% 43.48% 47.83% 47.83% 265.22% 100.00%
P/EPS -50.20 13.14 9.63 15.71 0.78 -8.33 7.73 - YoY % -482.04% 36.45% -38.70% 1,914.10% 109.36% -207.76% - Horiz. % -649.42% 169.99% 124.58% 203.23% 10.09% -107.76% 100.00%
EY -1.99 7.61 10.38 6.37 128.70 -12.00 12.93 - YoY % -126.15% -26.69% 62.95% -95.05% 1,172.50% -192.81% - Horiz. % -15.39% 58.86% 80.28% 49.27% 995.36% -92.81% 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 1.06 0.65 0.39 0.45 0.36 0.41 0.24 28.08% YoY % 63.08% 66.67% -13.33% 25.00% -12.20% 70.83% - Horiz. % 441.67% 270.83% 162.50% 187.50% 150.00% 170.83% 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
Q3 2012.xls 
