[AMTEK] YoY Annualized Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 13,736 24,304 32,688 45,149 48,434 51,044 52,428 -20.00% YoY % -43.48% -25.65% -27.60% -6.78% -5.11% -2.64% - Horiz. % 26.20% 46.36% 62.35% 86.12% 92.38% 97.36% 100.00%
PBT -5,817 -3,322 -3,070 -460 2,184 2,544 2,022 - YoY % -75.08% -8.21% -567.54% -121.06% -14.15% 25.77% - Horiz. % -287.61% -164.27% -151.81% -22.74% 107.98% 125.77% 100.00%
Tax 0 0 0 -49 -929 -1,481 -1,292 - YoY % 0.00% 0.00% 0.00% 94.69% 37.26% -14.65% - Horiz. % -0.00% -0.00% -0.00% 3.82% 71.93% 114.65% 100.00%
NP -5,817 -3,322 -3,070 -509 1,254 1,062 730 - YoY % -75.08% -8.21% -502.88% -140.60% 18.07% 45.44% - Horiz. % -796.17% -454.74% -420.26% -69.71% 171.72% 145.44% 100.00%
NP to SH -5,884 -3,321 -3,069 -508 1,256 1,064 732 - YoY % -77.16% -8.21% -504.20% -140.45% 18.05% 45.36% - Horiz. % -803.83% -453.73% -419.31% -69.40% 171.58% 145.36% 100.00%
Tax Rate - % - % - % - % 42.55 % 58.23 % 63.88 % - YoY % 0.00% 0.00% 0.00% 0.00% -26.93% -8.84% - Horiz. % 0.00% 0.00% 0.00% 0.00% 66.61% 91.16% 100.00%
Total Cost 19,553 27,626 35,758 45,658 47,180 49,981 51,697 -14.95% YoY % -29.22% -22.74% -21.68% -3.22% -5.60% -3.32% - Horiz. % 37.82% 53.44% 69.17% 88.32% 91.26% 96.68% 100.00%
Net Worth 10,499 15,499 17,999 23,999 25,499 25,999 25,499 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 10,499 15,499 17,999 23,999 25,499 25,999 25,499 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -42.35 % -13.67 % -9.39 % -1.13 % 2.59 % 2.08 % 1.39 % - YoY % -209.80% -45.58% -730.97% -143.63% 24.52% 49.64% - Horiz. % -3,046.76% -983.45% -675.54% -81.29% 186.33% 149.64% 100.00%
ROE -56.04 % -21.43 % -17.05 % -2.12 % 4.93 % 4.09 % 2.87 % - YoY % -161.50% -25.69% -704.25% -143.00% 20.54% 42.51% - Horiz. % -1,952.61% -746.69% -594.08% -73.87% 171.78% 142.51% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.47 48.61 65.38 90.30 96.87 102.09 104.86 -20.00% YoY % -43.49% -25.65% -27.60% -6.78% -5.11% -2.64% - Horiz. % 26.20% 46.36% 62.35% 86.11% 92.38% 97.36% 100.00%
EPS -11.77 -6.64 -6.13 -1.01 2.51 2.13 1.47 - YoY % -77.26% -8.32% -506.93% -140.24% 17.84% 44.90% - Horiz. % -800.68% -451.70% -417.01% -68.71% 170.75% 144.90% 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 0.2100 0.3100 0.3600 0.4800 0.5100 0.5200 0.5100 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.47 48.61 65.38 90.30 96.87 102.09 104.86 -20.00% YoY % -43.49% -25.65% -27.60% -6.78% -5.11% -2.64% - Horiz. % 26.20% 46.36% 62.35% 86.11% 92.38% 97.36% 100.00%
EPS -11.77 -6.64 -6.13 -1.01 2.51 2.13 1.47 - YoY % -77.26% -8.32% -506.93% -140.24% 17.84% 44.90% - Horiz. % -800.68% -451.70% -417.01% -68.71% 170.75% 144.90% 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 0.2100 0.3100 0.3600 0.4800 0.5100 0.5200 0.5100 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2850 0.2800 0.2300 0.5100 0.2700 0.1700 0.3100 -
P/RPS 1.04 0.58 0.35 0.56 0.28 0.17 0.30 23.01% YoY % 79.31% 65.71% -37.50% 100.00% 64.71% -43.33% - Horiz. % 346.67% 193.33% 116.67% 186.67% 93.33% 56.67% 100.00%
P/EPS -2.42 -4.22 -3.75 -50.20 10.75 7.99 21.17 - YoY % 42.65% -12.53% 92.53% -566.98% 34.54% -62.26% - Horiz. % -11.43% -19.93% -17.71% -237.13% 50.78% 37.74% 100.00%
EY -41.29 -23.72 -26.69 -1.99 9.30 12.52 4.72 - YoY % -74.07% 11.13% -1,241.21% -121.40% -25.72% 165.25% - Horiz. % -874.79% -502.54% -565.47% -42.16% 197.03% 265.25% 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 1.36 0.90 0.64 1.06 0.53 0.33 0.61 14.29% YoY % 51.11% 40.62% -39.62% 100.00% 60.61% -45.90% - Horiz. % 222.95% 147.54% 104.92% 173.77% 86.89% 54.10% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 29/05/17 30/05/16 27/05/15 28/05/14 31/05/13 30/05/12 -
Price 0.2900 0.3800 0.2500 0.5100 0.3300 0.2050 0.2300 -
P/RPS 1.06 0.78 0.38 0.56 0.34 0.20 0.22 29.95% YoY % 35.90% 105.26% -32.14% 64.71% 70.00% -9.09% - Horiz. % 481.82% 354.55% 172.73% 254.55% 154.55% 90.91% 100.00%
P/EPS -2.46 -5.72 -4.07 -50.20 13.14 9.63 15.71 - YoY % 56.99% -40.54% 91.89% -482.04% 36.45% -38.70% - Horiz. % -15.66% -36.41% -25.91% -319.54% 83.64% 61.30% 100.00%
EY -40.58 -17.48 -24.56 -1.99 7.61 10.38 6.37 - YoY % -132.15% 28.83% -1,134.17% -126.15% -26.69% 62.95% - Horiz. % -637.05% -274.41% -385.56% -31.24% 119.47% 162.95% 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 1.38 1.23 0.69 1.06 0.65 0.39 0.45 20.52% YoY % 12.20% 78.26% -34.91% 63.08% 66.67% -13.33% - Horiz. % 306.67% 273.33% 153.33% 235.56% 144.44% 86.67% 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 Q3 2015.pdf 
