[AMTEK] YoY Cumulative Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,723 15,289 20,771 23,964 25,615 27,829 19,137 -9.19% YoY % -29.86% -26.39% -13.32% -6.45% -7.96% 45.42% - Horiz. % 56.03% 79.89% 108.54% 125.22% 133.85% 145.42% 100.00%
PBT -2,539 -1,654 -433 1,288 1,337 1,019 9,385 - YoY % -53.51% -281.99% -133.62% -3.66% 31.21% -89.14% - Horiz. % -27.05% -17.62% -4.61% 13.72% 14.25% 10.86% 100.00%
Tax 0 0 0 -437 -809 -420 -6 - YoY % 0.00% 0.00% 0.00% 45.98% -92.62% -6,900.00% - Horiz. % -0.00% -0.00% -0.00% 7,283.33% 13,483.33% 7,000.00% 100.00%
NP -2,539 -1,654 -433 851 528 599 9,379 - YoY % -53.51% -281.99% -150.88% 61.17% -11.85% -93.61% - Horiz. % -27.07% -17.64% -4.62% 9.07% 5.63% 6.39% 100.00%
NP to SH -2,538 -1,653 -432 852 529 600 9,380 - YoY % -53.54% -282.64% -150.70% 61.06% -11.83% -93.60% - Horiz. % -27.06% -17.62% -4.61% 9.08% 5.64% 6.40% 100.00%
Tax Rate - % - % - % 33.93 % 60.51 % 41.22 % 0.06 % - YoY % 0.00% 0.00% 0.00% -43.93% 46.80% 68,600.00% - Horiz. % 0.00% 0.00% 0.00% 56,550.00% 100,850.00% 68,700.01% 100.00%
Total Cost 13,262 16,943 21,204 23,113 25,087 27,230 9,758 5.24% YoY % -21.73% -20.10% -8.26% -7.87% -7.87% 179.05% - Horiz. % 135.91% 173.63% 217.30% 236.86% 257.09% 279.05% 100.00%
Net Worth 15,499 18,999 23,999 25,559 25,499 25,499 27,000 -8.83% YoY % -18.42% -20.83% -6.11% 0.24% 0.00% -5.56% - Horiz. % 57.41% 70.37% 88.89% 94.67% 94.44% 94.44% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 15,499 18,999 23,999 25,559 25,499 25,499 27,000 -8.83% YoY % -18.42% -20.83% -6.11% 0.24% 0.00% -5.56% - Horiz. % 57.41% 70.37% 88.89% 94.67% 94.44% 94.44% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,999 -0.00% 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -23.68 % -10.82 % -2.08 % 3.55 % 2.06 % 2.15 % 49.01 % - YoY % -118.85% -420.19% -158.59% 72.33% -4.19% -95.61% - Horiz. % -48.32% -22.08% -4.24% 7.24% 4.20% 4.39% 100.00%
ROE -16.37 % -8.70 % -1.80 % 3.33 % 2.07 % 2.35 % 34.74 % - YoY % -88.16% -383.33% -154.05% 60.87% -11.91% -93.24% - Horiz. % -47.12% -25.04% -5.18% 9.59% 5.96% 6.76% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.45 30.58 41.54 47.82 51.23 55.66 38.27 -9.19% YoY % -29.86% -26.38% -13.13% -6.66% -7.96% 45.44% - Horiz. % 56.05% 79.91% 108.54% 124.95% 133.86% 145.44% 100.00%
EPS -5.08 -3.31 -0.86 1.70 1.06 1.20 18.76 - YoY % -53.47% -284.88% -150.59% 60.38% -11.67% -93.60% - Horiz. % -27.08% -17.64% -4.58% 9.06% 5.65% 6.40% 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 0.3100 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 -8.83% YoY % -18.42% -20.83% -5.88% 0.00% 0.00% -5.56% - Horiz. % 57.41% 70.37% 88.89% 94.44% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.45 30.58 41.54 47.82 51.23 55.66 38.27 -9.19% YoY % -29.86% -26.38% -13.13% -6.66% -7.96% 45.44% - Horiz. % 56.05% 79.91% 108.54% 124.95% 133.86% 145.44% 100.00%
EPS -5.08 -3.31 -0.86 1.70 1.06 1.20 18.76 - YoY % -53.47% -284.88% -150.59% 60.38% -11.67% -93.60% - Horiz. % -27.08% -17.64% -4.58% 9.06% 5.65% 6.40% 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 0.3100 0.3800 0.4800 0.5100 0.5100 0.5100 0.5400 -8.83% YoY % -18.42% -20.83% -5.88% 0.00% 0.00% -5.56% - Horiz. % 57.41% 70.37% 88.89% 94.44% 94.44% 94.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.2650 0.3100 0.2350 0.2000 0.2400 0.1600 -
P/RPS 1.03 0.87 0.75 0.49 0.39 0.43 0.42 16.11% YoY % 18.39% 16.00% 53.06% 25.64% -9.30% 2.38% - Horiz. % 245.24% 207.14% 178.57% 116.67% 92.86% 102.38% 100.00%
P/EPS -4.33 -8.02 -35.88 13.82 18.90 20.00 0.85 - YoY % 46.01% 77.65% -359.62% -26.88% -5.50% 2,252.94% - Horiz. % -509.41% -943.53% -4,221.18% 1,625.88% 2,223.53% 2,352.94% 100.00%
EY -23.07 -12.48 -2.79 7.23 5.29 5.00 117.25 - YoY % -84.86% -347.31% -138.59% 36.67% 5.80% -95.74% - Horiz. % -19.68% -10.64% -2.38% 6.17% 4.51% 4.26% 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 0.71 0.70 0.65 0.46 0.39 0.47 0.30 15.42% YoY % 1.43% 7.69% 41.30% 17.95% -17.02% 56.67% - Horiz. % 236.67% 233.33% 216.67% 153.33% 130.00% 156.67% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 -
Price 0.2600 0.2500 0.6000 0.2400 0.1600 0.2400 0.2000 -
P/RPS 1.21 0.82 1.44 0.50 0.31 0.43 0.52 15.10% YoY % 47.56% -43.06% 188.00% 61.29% -27.91% -17.31% - Horiz. % 232.69% 157.69% 276.92% 96.15% 59.62% 82.69% 100.00%
P/EPS -5.12 -7.56 -69.44 14.12 15.12 20.00 1.07 - YoY % 32.28% 89.11% -591.78% -6.61% -24.40% 1,769.16% - Horiz. % -478.50% -706.54% -6,489.72% 1,319.63% 1,413.08% 1,869.16% 100.00%
EY -19.52 -13.22 -1.44 7.08 6.61 5.00 93.80 - YoY % -47.66% -818.06% -120.34% 7.11% 32.20% -94.67% - Horiz. % -20.81% -14.09% -1.54% 7.55% 7.05% 5.33% 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 0.84 0.66 1.25 0.47 0.31 0.47 0.37 14.63% YoY % 27.27% -47.20% 165.96% 51.61% -34.04% 27.03% - Horiz. % 227.03% 178.38% 337.84% 127.03% 83.78% 127.03% 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
Q2 2014.xls 
