Highlights

[AMTEK] YoY Cumulative Quarter Result on 2012-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     185.74%    YoY -     -11.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 15,289 20,771 23,964 25,615 27,829 19,137 3,772 26.26%
  YoY % -26.39% -13.32% -6.45% -7.96% 45.42% 407.34% -
  Horiz. % 405.33% 550.66% 635.31% 679.08% 737.78% 507.34% 100.00%
PBT -1,654 -433 1,288 1,337 1,019 9,385 -434 24.97%
  YoY % -281.99% -133.62% -3.66% 31.21% -89.14% 2,262.44% -
  Horiz. % 381.11% 99.77% -296.77% -308.06% -234.79% -2,162.44% 100.00%
Tax 0 0 -437 -809 -420 -6 0 -
  YoY % 0.00% 0.00% 45.98% -92.62% -6,900.00% 0.00% -
  Horiz. % -0.00% -0.00% 7,283.33% 13,483.33% 7,000.00% 100.00% -
NP -1,654 -433 851 528 599 9,379 -434 24.97%
  YoY % -281.99% -150.88% 61.17% -11.85% -93.61% 2,261.06% -
  Horiz. % 381.11% 99.77% -196.08% -121.66% -138.02% -2,161.06% 100.00%
NP to SH -1,653 -432 852 529 600 9,380 -431 25.10%
  YoY % -282.64% -150.70% 61.06% -11.83% -93.60% 2,276.33% -
  Horiz. % 383.53% 100.23% -197.68% -122.74% -139.21% -2,176.33% 100.00%
Tax Rate - % - % 33.93 % 60.51 % 41.22 % 0.06 % - % -
  YoY % 0.00% 0.00% -43.93% 46.80% 68,600.00% 0.00% -
  Horiz. % 0.00% 0.00% 56,550.00% 100,850.00% 68,700.01% 100.00% -
Total Cost 16,943 21,204 23,113 25,087 27,230 9,758 4,206 26.13%
  YoY % -20.10% -8.26% -7.87% -7.87% 179.05% 132.00% -
  Horiz. % 402.83% 504.14% 549.52% 596.46% 647.41% 232.00% 100.00%
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
  YoY % -20.83% -6.11% 0.24% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.02% 121.43% 121.14% 121.14% 128.27% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
  YoY % -20.83% -6.11% 0.24% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.02% 121.43% 121.14% 121.14% 128.27% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,999 50,116 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 99.77% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -10.82 % -2.08 % 3.55 % 2.06 % 2.15 % 49.01 % -11.51 % -1.02%
  YoY % -420.19% -158.59% 72.33% -4.19% -95.61% 525.80% -
  Horiz. % 94.01% 18.07% -30.84% -17.90% -18.68% -425.80% 100.00%
ROE -8.70 % -1.80 % 3.33 % 2.07 % 2.35 % 34.74 % -2.05 % 27.23%
  YoY % -383.33% -154.05% 60.87% -11.91% -93.24% 1,794.63% -
  Horiz. % 424.39% 87.80% -162.44% -100.98% -114.63% -1,694.63% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.58 41.54 47.82 51.23 55.66 38.27 7.53 26.30%
  YoY % -26.38% -13.13% -6.66% -7.96% 45.44% 408.23% -
  Horiz. % 406.11% 551.66% 635.06% 680.35% 739.18% 508.23% 100.00%
EPS -3.31 -0.86 1.70 1.06 1.20 18.76 -0.86 25.17%
  YoY % -284.88% -150.59% 60.38% -11.67% -93.60% 2,281.40% -
  Horiz. % 384.88% 100.00% -197.67% -123.26% -139.53% -2,181.40% 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 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 0.4200 -1.65%
  YoY % -20.83% -5.88% 0.00% 0.00% -5.56% 28.57% -
  Horiz. % 90.48% 114.29% 121.43% 121.43% 121.43% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.58 41.54 47.82 51.23 55.66 38.27 7.54 26.27%
  YoY % -26.38% -13.13% -6.66% -7.96% 45.44% 407.56% -
  Horiz. % 405.57% 550.93% 634.22% 679.44% 738.20% 507.56% 100.00%
EPS -3.31 -0.86 1.70 1.06 1.20 18.76 -0.86 25.17%
  YoY % -284.88% -150.59% 60.38% -11.67% -93.60% 2,281.40% -
  Horiz. % 384.88% 100.00% -197.67% -123.26% -139.53% -2,181.40% 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 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 0.4210 -1.69%
  YoY % -20.83% -5.88% 0.00% 0.00% -5.56% 28.27% -
  Horiz. % 90.26% 114.01% 121.14% 121.14% 121.14% 128.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2650 0.3100 0.2350 0.2000 0.2400 0.1600 0.2000 -
P/RPS 0.87 0.75 0.49 0.39 0.43 0.42 2.66 -16.99%
  YoY % 16.00% 53.06% 25.64% -9.30% 2.38% -84.21% -
  Horiz. % 32.71% 28.20% 18.42% 14.66% 16.17% 15.79% 100.00%
P/EPS -8.02 -35.88 13.82 18.90 20.00 0.85 -23.26 -16.25%
  YoY % 77.65% -359.62% -26.88% -5.50% 2,252.94% 103.65% -
  Horiz. % 34.48% 154.26% -59.42% -81.26% -85.98% -3.65% 100.00%
EY -12.48 -2.79 7.23 5.29 5.00 117.25 -4.30 19.42%
  YoY % -347.31% -138.59% 36.67% 5.80% -95.74% 2,826.74% -
  Horiz. % 290.23% 64.88% -168.14% -123.02% -116.28% -2,726.74% 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 0.70 0.65 0.46 0.39 0.47 0.30 0.48 6.49%
  YoY % 7.69% 41.30% 17.95% -17.02% 56.67% -37.50% -
  Horiz. % 145.83% 135.42% 95.83% 81.25% 97.92% 62.50% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.2500 0.6000 0.2400 0.1600 0.2400 0.2000 0.2500 -
P/RPS 0.82 1.44 0.50 0.31 0.43 0.52 3.32 -20.78%
  YoY % -43.06% 188.00% 61.29% -27.91% -17.31% -84.34% -
  Horiz. % 24.70% 43.37% 15.06% 9.34% 12.95% 15.66% 100.00%
P/EPS -7.56 -69.44 14.12 15.12 20.00 1.07 -29.07 -20.10%
  YoY % 89.11% -591.78% -6.61% -24.40% 1,769.16% 103.68% -
  Horiz. % 26.01% 238.87% -48.57% -52.01% -68.80% -3.68% 100.00%
EY -13.22 -1.44 7.08 6.61 5.00 93.80 -3.44 25.14%
  YoY % -818.06% -120.34% 7.11% 32.20% -94.67% 2,826.74% -
  Horiz. % 384.30% 41.86% -205.81% -192.15% -145.35% -2,726.74% 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 0.66 1.25 0.47 0.31 0.47 0.37 0.60 1.60%
  YoY % -47.20% 165.96% 51.61% -34.04% 27.03% -38.33% -
  Horiz. % 110.00% 208.33% 78.33% 51.67% 78.33% 61.67% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

382  361  592  1183 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 ANZO 0.100.00 
 LAMBO 0.030.00 
 KTG 0.235-0.01 
 DGB 0.095-0.01 
 AT 0.185+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS