[AMTEK] YoY Quarter Result on 2010-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,986 13,411 11,965 13,532 2,113 3,340 6,585 10.49% YoY % -10.63% 12.09% -11.58% 540.42% -36.74% -49.28% - Horiz. % 182.02% 203.66% 181.70% 205.50% 32.09% 50.72% 100.00%
PBT 334 1,573 450 -648 -201 4,151 105 21.25% YoY % -78.77% 249.56% 169.44% -222.39% -104.84% 3,853.33% - Horiz. % 318.10% 1,498.10% 428.57% -617.14% -191.43% 3,953.33% 100.00%
Tax -101 -428 -223 83 0 0 -70 6.30% YoY % 76.40% -91.93% -368.67% 0.00% 0.00% 0.00% - Horiz. % 144.29% 611.43% 318.57% -118.57% -0.00% -0.00% 100.00%
NP 233 1,145 227 -565 -201 4,151 35 37.12% YoY % -79.65% 404.41% 140.18% -181.09% -104.84% 11,760.00% - Horiz. % 665.71% 3,271.43% 648.57% -1,614.29% -574.29% 11,860.00% 100.00%
NP to SH 233 1,146 227 -565 -198 4,151 77 20.25% YoY % -79.67% 404.85% 140.18% -185.35% -104.77% 5,290.91% - Horiz. % 302.60% 1,488.31% 294.81% -733.77% -257.14% 5,390.91% 100.00%
Tax Rate 30.24 % 27.21 % 49.56 % - % - % - % 66.67 % -12.33% YoY % 11.14% -45.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % 45.36% 40.81% 74.34% 0.00% 0.00% 0.00% 100.00%
Total Cost 11,753 12,266 11,738 14,097 2,314 -811 6,550 10.22% YoY % -4.18% 4.50% -16.73% 509.20% 385.33% -112.38% - Horiz. % 179.44% 187.27% 179.21% 215.22% 35.33% -12.38% 100.00%
Net Worth 25,499 25,499 25,499 27,000 20,789 23,477 24,126 0.93% YoY % 0.00% 0.00% -5.56% 29.87% -11.45% -2.69% - Horiz. % 105.69% 105.69% 105.69% 111.91% 86.17% 97.31% 100.00%
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 25,499 25,499 25,499 27,000 20,789 23,477 24,126 0.93% YoY % 0.00% 0.00% -5.56% 29.87% -11.45% -2.69% - Horiz. % 105.69% 105.69% 105.69% 111.91% 86.17% 97.31% 100.00%
NOSH 49,998 49,998 49,998 50,000 49,499 49,951 51,333 -0.44% YoY % 0.00% 0.00% -0.00% 1.01% -0.90% -2.69% - Horiz. % 97.40% 97.40% 97.40% 97.40% 96.43% 97.31% 100.00%
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.94 % 8.54 % 1.90 % -4.18 % -9.51 % 124.28 % 0.53 % 24.12% YoY % -77.28% 349.47% 145.45% 56.05% -107.65% 23,349.06% - Horiz. % 366.04% 1,611.32% 358.49% -788.68% -1,794.34% 23,449.06% 100.00%
ROE 0.91 % 4.49 % 0.89 % -2.09 % -0.95 % 17.68 % 0.32 % 19.01% YoY % -79.73% 404.49% 142.58% -120.00% -105.37% 5,425.00% - Horiz. % 284.38% 1,403.12% 278.12% -653.12% -296.88% 5,525.00% 100.00%
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.97 26.82 23.93 27.06 4.27 6.69 12.83 10.97% YoY % -10.63% 12.08% -11.57% 533.72% -36.17% -47.86% - Horiz. % 186.83% 209.04% 186.52% 210.91% 33.28% 52.14% 100.00%
EPS 0.47 2.29 0.45 -1.13 -0.40 8.31 0.15 20.95% YoY % -79.48% 408.89% 139.82% -182.50% -104.81% 5,440.00% - Horiz. % 313.33% 1,526.67% 300.00% -753.33% -266.67% 5,540.00% 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 0.5100 0.5400 0.4200 0.4700 0.4700 1.37% YoY % 0.00% 0.00% -5.56% 28.57% -10.64% 0.00% - Horiz. % 108.51% 108.51% 108.51% 114.89% 89.36% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.97 26.82 23.93 27.06 4.23 6.68 13.17 10.49% YoY % -10.63% 12.08% -11.57% 539.72% -36.68% -49.28% - Horiz. % 182.00% 203.64% 181.70% 205.47% 32.12% 50.72% 100.00%
EPS 0.47 2.29 0.45 -1.13 -0.40 8.30 0.15 20.95% YoY % -79.48% 408.89% 139.82% -182.50% -104.82% 5,433.33% - Horiz. % 313.33% 1,526.67% 300.00% -753.33% -266.67% 5,533.33% 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 0.5100 0.5400 0.4158 0.4696 0.4825 0.93% YoY % 0.00% 0.00% -5.56% 29.87% -11.46% -2.67% - Horiz. % 105.70% 105.70% 105.70% 111.92% 86.18% 97.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.2350 0.2000 0.2400 0.1600 0.2000 0.2500 0.2500 -
P/RPS 0.98 0.75 1.00 0.59 4.69 3.74 1.95 -10.82% YoY % 30.67% -25.00% 69.49% -87.42% 25.40% 91.79% - Horiz. % 50.26% 38.46% 51.28% 30.26% 240.51% 191.79% 100.00%
P/EPS 50.43 8.73 52.86 -14.16 -50.00 3.01 166.67 -18.05% YoY % 477.66% -83.48% 473.31% 71.68% -1,761.13% -98.19% - Horiz. % 30.26% 5.24% 31.72% -8.50% -30.00% 1.81% 100.00%
EY 1.98 11.46 1.89 -7.06 -2.00 33.24 0.60 21.99% YoY % -82.72% 506.35% 126.77% -253.00% -106.02% 5,440.00% - Horiz. % 330.00% 1,910.00% 315.00% -1,176.67% -333.33% 5,540.00% 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 0.46 0.39 0.47 0.30 0.48 0.53 0.53 -2.33% YoY % 17.95% -17.02% 56.67% -37.50% -9.43% 0.00% - Horiz. % 86.79% 73.58% 88.68% 56.60% 90.57% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 0.2400 0.1600 0.2400 0.2000 0.2500 0.1500 0.1000 -
P/RPS 1.00 0.60 1.00 0.74 5.86 2.24 0.78 4.22% YoY % 66.67% -40.00% 35.14% -87.37% 161.61% 187.18% - Horiz. % 128.21% 76.92% 128.21% 94.87% 751.28% 287.18% 100.00%
P/EPS 51.50 6.98 52.86 -17.70 -62.50 1.81 66.67 -4.21% YoY % 637.82% -86.80% 398.64% 71.68% -3,553.04% -97.29% - Horiz. % 77.25% 10.47% 79.29% -26.55% -93.75% 2.71% 100.00%
EY 1.94 14.33 1.89 -5.65 -1.60 55.40 1.50 4.38% YoY % -86.46% 658.20% 133.45% -253.12% -102.89% 3,593.33% - Horiz. % 129.33% 955.33% 126.00% -376.67% -106.67% 3,693.33% 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 0.47 0.31 0.47 0.37 0.60 0.32 0.21 14.36% YoY % 51.61% -34.04% 27.03% -38.33% 87.50% 52.38% - Horiz. % 223.81% 147.62% 223.81% 176.19% 285.71% 152.38% 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 2011.xls 
