[AMTEK] YoY Cumulative Quarter Result on 2010-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 38,283 39,321 32,461 5,238 8,154 17,082 25,554 6.96% YoY % -2.64% 21.13% 519.72% -35.76% -52.27% -33.15% - Horiz. % 149.81% 153.87% 127.03% 20.50% 31.91% 66.85% 100.00%
PBT 1,908 1,517 9,396 -771 463 -1,366 95 64.80% YoY % 25.77% -83.85% 1,318.68% -266.52% 133.89% -1,537.89% - Horiz. % 2,008.42% 1,596.84% 9,890.53% -811.58% 487.37% -1,437.89% 100.00%
Tax -1,111 -969 -226 0 11 -162 -376 19.77% YoY % -14.65% -328.76% 0.00% 0.00% 106.79% 56.91% - Horiz. % 295.48% 257.71% 60.11% -0.00% -2.93% 43.09% 100.00%
NP 797 548 9,170 -771 474 -1,528 -281 - YoY % 45.44% -94.02% 1,289.36% -262.66% 131.02% -443.77% - Horiz. % -283.63% -195.02% -3,263.35% 274.38% -168.68% 543.77% 100.00%
NP to SH 798 549 9,170 -766 485 -1,354 -156 - YoY % 45.36% -94.01% 1,297.13% -257.94% 135.82% -767.95% - Horiz. % -511.54% -351.92% -5,878.21% 491.03% -310.90% 867.95% 100.00%
Tax Rate 58.23 % 63.88 % 2.41 % - % -2.38 % - % 395.79 % -27.32% YoY % -8.84% 2,550.62% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.71% 16.14% 0.61% 0.00% -0.60% 0.00% 100.00%
Total Cost 37,486 38,773 23,291 6,009 7,680 18,610 25,835 6.39% YoY % -3.32% 66.47% 287.60% -21.76% -58.73% -27.97% - Horiz. % 145.10% 150.08% 90.15% 23.26% 29.73% 72.03% 100.00%
Net Worth 25,999 25,499 26,499 20,526 20,999 22,483 27,677 -1.04% YoY % 1.96% -3.78% 29.10% -2.25% -6.60% -18.77% - Horiz. % 93.94% 92.13% 95.75% 74.16% 75.87% 81.23% 100.00%
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 25,999 25,499 26,499 20,526 20,999 22,483 27,677 -1.04% YoY % 1.96% -3.78% 29.10% -2.25% -6.60% -18.77% - Horiz. % 93.94% 92.13% 95.75% 74.16% 75.87% 81.23% 100.00%
NOSH 49,998 49,998 49,999 50,065 49,999 49,963 50,322 -0.11% YoY % 0.00% -0.00% -0.13% 0.13% 0.07% -0.71% - Horiz. % 99.36% 99.36% 99.36% 99.49% 99.36% 99.29% 100.00%
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.08 % 1.39 % 28.25 % -14.72 % 5.81 % -8.95 % -1.10 % - YoY % 49.64% -95.08% 291.92% -353.36% 164.92% -713.64% - Horiz. % -189.09% -126.36% -2,568.18% 1,338.18% -528.18% 813.64% 100.00%
ROE 3.07 % 2.15 % 34.60 % -3.73 % 2.31 % -6.02 % -0.56 % - YoY % 42.79% -93.79% 1,027.61% -261.47% 138.37% -975.00% - Horiz. % -548.21% -383.93% -6,178.57% 666.07% -412.50% 1,075.00% 100.00%
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 76.57 78.64 64.92 10.46 16.31 34.19 50.78 7.08% YoY % -2.63% 21.13% 520.65% -35.87% -52.30% -32.67% - Horiz. % 150.79% 154.86% 127.85% 20.60% 32.12% 67.33% 100.00%
EPS 1.60 1.10 18.34 -1.53 0.97 -2.71 -0.31 - YoY % 45.45% -94.00% 1,298.69% -257.73% 135.79% -774.19% - Horiz. % -516.13% -354.84% -5,916.13% 493.55% -312.90% 874.19% 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 0.5200 0.5100 0.5300 0.4100 0.4200 0.4500 0.5500 -0.93% YoY % 1.96% -3.77% 29.27% -2.38% -6.67% -18.18% - Horiz. % 94.55% 92.73% 96.36% 74.55% 76.36% 81.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 76.57 78.64 64.92 10.48 16.31 34.16 51.11 6.96% YoY % -2.63% 21.13% 519.47% -35.74% -52.25% -33.16% - Horiz. % 149.81% 153.86% 127.02% 20.50% 31.91% 66.84% 100.00%
EPS 1.60 1.10 18.34 -1.53 0.97 -2.71 -0.31 - YoY % 45.45% -94.00% 1,298.69% -257.73% 135.79% -774.19% - Horiz. % -516.13% -354.84% -5,916.13% 493.55% -312.90% 874.19% 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 0.5200 0.5100 0.5300 0.4105 0.4200 0.4497 0.5536 -1.04% YoY % 1.96% -3.77% 29.11% -2.26% -6.60% -18.77% - Horiz. % 93.93% 92.12% 95.74% 74.15% 75.87% 81.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1700 0.3100 0.2500 0.2400 0.1000 0.1300 0.2800 -
P/RPS 0.22 0.39 0.39 2.29 0.61 0.38 0.55 -14.15% YoY % -43.59% 0.00% -82.97% 275.41% 60.53% -30.91% - Horiz. % 40.00% 70.91% 70.91% 416.36% 110.91% 69.09% 100.00%
P/EPS 10.65 28.23 1.36 -15.69 10.31 -4.80 -90.32 - YoY % -62.27% 1,975.74% 108.67% -252.18% 314.79% 94.69% - Horiz. % -11.79% -31.26% -1.51% 17.37% -11.41% 5.31% 100.00%
EY 9.39 3.54 73.36 -6.38 9.70 -20.85 -1.11 - YoY % 165.25% -95.17% 1,249.84% -165.77% 146.52% -1,778.38% - Horiz. % -845.95% -318.92% -6,609.01% 574.77% -873.87% 1,878.38% 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 0.33 0.61 0.47 0.59 0.24 0.29 0.51 -6.99% YoY % -45.90% 29.79% -20.34% 145.83% -17.24% -43.14% - Horiz. % 64.71% 119.61% 92.16% 115.69% 47.06% 56.86% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 30/05/11 27/05/10 29/05/09 30/05/08 30/05/07 -
Price 0.2050 0.2300 0.1900 0.1700 0.1000 0.1100 0.2200 -
P/RPS 0.27 0.29 0.29 1.62 0.61 0.32 0.43 -7.46% YoY % -6.90% 0.00% -82.10% 165.57% 90.63% -25.58% - Horiz. % 62.79% 67.44% 67.44% 376.74% 141.86% 74.42% 100.00%
P/EPS 12.84 20.95 1.04 -11.11 10.31 -4.06 -70.97 - YoY % -38.71% 1,914.42% 109.36% -207.76% 353.94% 94.28% - Horiz. % -18.09% -29.52% -1.47% 15.65% -14.53% 5.72% 100.00%
EY 7.79 4.77 96.53 -9.00 9.70 -24.64 -1.41 - YoY % 63.31% -95.06% 1,172.56% -192.78% 139.37% -1,647.52% - Horiz. % -552.48% -338.30% -6,846.10% 638.30% -687.94% 1,747.52% 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 0.45 0.36 0.41 0.24 0.24 0.40 -0.42% YoY % -13.33% 25.00% -12.20% 70.83% 0.00% -40.00% - Horiz. % 97.50% 112.50% 90.00% 102.50% 60.00% 60.00% 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 2010-1.xls 
