Highlights

[AMTEK] YoY Cumulative 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 -     -84.98%    YoY -     -114.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 25,615 27,829 19,137 3,772 6,191 12,577 19,672 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 1,337 1,019 9,385 -434 -2,953 -646 818 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 -809 -420 -6 0 5,906 -92 -352 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 528 599 9,379 -434 2,953 -738 466 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 529 600 9,380 -431 2,966 -624 530 -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 25,087 27,230 9,758 4,206 3,238 13,315 19,206 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 2.07 % 2.35 % 34.74 % -2.05 % 12.64 % -2.66 % 1.44 % 6.23%
  YoY % -11.91% -93.24% 1,794.63% -116.22% 575.19% -284.72% -
  Horiz. % 143.75% 163.19% 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 51.23 55.66 38.27 7.53 12.40 25.19 30.44 9.05%
  YoY % -7.96% 45.44% 408.23% -39.27% -50.77% -17.25% -
  Horiz. % 168.30% 182.85% 125.72% 24.74% 40.74% 82.75% 100.00%
EPS 1.06 1.20 18.76 -0.86 5.94 1.25 1.06 -
  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 51.23 55.66 38.27 7.54 12.38 25.15 39.34 4.50%
  YoY % -7.96% 45.44% 407.56% -39.10% -50.78% -36.07% -
  Horiz. % 130.22% 141.48% 97.28% 19.17% 31.47% 63.93% 100.00%
EPS 1.06 1.20 18.76 -0.86 5.93 -1.25 1.06 -
  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 0.39 0.43 0.42 2.66 2.02 0.99 0.76 -10.51%
  YoY % -9.30% 2.38% -84.21% 31.68% 104.04% 30.26% -
  Horiz. % 51.32% 56.58% 55.26% 350.00% 265.79% 130.26% 100.00%
P/EPS 18.90 20.00 0.85 -23.26 4.21 -20.00 28.05 -6.36%
  YoY % -5.50% 2,252.94% 103.65% -652.49% 121.05% -171.30% -
  Horiz. % 67.38% 71.30% 3.03% -82.92% 15.01% -71.30% 100.00%
EY 5.29 5.00 117.25 -4.30 23.76 -5.00 3.57 6.77%
  YoY % 5.80% -95.74% 2,826.74% -118.10% 575.20% -240.06% -
  Horiz. % 148.18% 140.06% 3,284.31% -120.45% 665.55% -140.06% 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 0.31 0.43 0.52 3.32 1.21 0.40 0.72 -13.09%
  YoY % -27.91% -17.31% -84.34% 174.38% 202.50% -44.44% -
  Horiz. % 43.06% 59.72% 72.22% 461.11% 168.06% 55.56% 100.00%
P/EPS 15.12 20.00 1.07 -29.07 2.53 -8.00 26.83 -9.11%
  YoY % -24.40% 1,769.16% 103.68% -1,249.01% 131.62% -129.82% -
  Horiz. % 56.35% 74.54% 3.99% -108.35% 9.43% -29.82% 100.00%
EY 6.61 5.00 93.80 -3.44 39.60 -12.50 3.73 10.00%
  YoY % 32.20% -94.67% 2,826.74% -108.69% 416.80% -435.12% -
  Horiz. % 177.21% 134.05% 2,514.75% -92.23% 1,061.66% -335.12% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers