[AMTEK] YoY Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 9,725 11,986 13,411 11,965 13,532 2,113 3,340 19.49% YoY % -18.86% -10.63% 12.09% -11.58% 540.42% -36.74% - Horiz. % 291.17% 358.86% 401.53% 358.23% 405.15% 63.26% 100.00%
PBT -417 334 1,573 450 -648 -201 4,151 - YoY % -224.85% -78.77% 249.56% 169.44% -222.39% -104.84% - Horiz. % -10.05% 8.05% 37.89% 10.84% -15.61% -4.84% 100.00%
Tax 32 -101 -428 -223 83 0 0 - YoY % 131.68% 76.40% -91.93% -368.67% 0.00% 0.00% - Horiz. % 38.55% -121.69% -515.66% -268.67% 100.00% - -
NP -385 233 1,145 227 -565 -201 4,151 - YoY % -265.24% -79.65% 404.41% 140.18% -181.09% -104.84% - Horiz. % -9.27% 5.61% 27.58% 5.47% -13.61% -4.84% 100.00%
NP to SH -385 233 1,146 227 -565 -198 4,151 - YoY % -265.24% -79.67% 404.85% 140.18% -185.35% -104.77% - Horiz. % -9.27% 5.61% 27.61% 5.47% -13.61% -4.77% 100.00%
Tax Rate - % 30.24 % 27.21 % 49.56 % - % - % - % - YoY % 0.00% 11.14% -45.10% 0.00% 0.00% 0.00% - Horiz. % 0.00% 61.02% 54.90% 100.00% - - -
Total Cost 10,110 11,753 12,266 11,738 14,097 2,314 -811 - YoY % -13.98% -4.18% 4.50% -16.73% 509.20% 385.33% - Horiz. % -1,246.61% -1,449.20% -1,512.45% -1,447.35% -1,738.22% -285.33% 100.00%
Net Worth 23,999 25,499 25,499 25,499 27,000 20,789 23,477 0.37% YoY % -5.88% 0.00% 0.00% -5.56% 29.87% -11.45% - Horiz. % 102.22% 108.61% 108.61% 108.61% 115.00% 88.55% 100.00%
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 23,999 25,499 25,499 25,499 27,000 20,789 23,477 0.37% YoY % -5.88% 0.00% 0.00% -5.56% 29.87% -11.45% - Horiz. % 102.22% 108.61% 108.61% 108.61% 115.00% 88.55% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,000 49,499 49,951 0.02% YoY % 0.00% 0.00% 0.00% -0.00% 1.01% -0.90% - Horiz. % 100.09% 100.09% 100.09% 100.09% 100.10% 99.10% 100.00%
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.96 % 1.94 % 8.54 % 1.90 % -4.18 % -9.51 % 124.28 % - YoY % -304.12% -77.28% 349.47% 145.45% 56.05% -107.65% - Horiz. % -3.19% 1.56% 6.87% 1.53% -3.36% -7.65% 100.00%
ROE -1.60 % 0.91 % 4.49 % 0.89 % -2.09 % -0.95 % 17.68 % - YoY % -275.82% -79.73% 404.49% 142.58% -120.00% -105.37% - Horiz. % -9.05% 5.15% 25.40% 5.03% -11.82% -5.37% 100.00%
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.45 23.97 26.82 23.93 27.06 4.27 6.69 19.46% YoY % -18.86% -10.63% 12.08% -11.57% 533.72% -36.17% - Horiz. % 290.73% 358.30% 400.90% 357.70% 404.48% 63.83% 100.00%
EPS -0.77 0.47 2.29 0.45 -1.13 -0.40 8.31 - YoY % -263.83% -79.48% 408.89% 139.82% -182.50% -104.81% - Horiz. % -9.27% 5.66% 27.56% 5.42% -13.60% -4.81% 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 0.4800 0.5100 0.5100 0.5100 0.5400 0.4200 0.4700 0.35% YoY % -5.88% 0.00% 0.00% -5.56% 28.57% -10.64% - Horiz. % 102.13% 108.51% 108.51% 108.51% 114.89% 89.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.45 23.97 26.82 23.93 27.06 4.23 6.68 19.49% YoY % -18.86% -10.63% 12.08% -11.57% 539.72% -36.68% - Horiz. % 291.17% 358.83% 401.50% 358.23% 405.09% 63.32% 100.00%
EPS -0.77 0.47 2.29 0.45 -1.13 -0.40 8.30 - YoY % -263.83% -79.48% 408.89% 139.82% -182.50% -104.82% - Horiz. % -9.28% 5.66% 27.59% 5.42% -13.61% -4.82% 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 0.4800 0.5100 0.5100 0.5100 0.5400 0.4158 0.4696 0.37% YoY % -5.88% 0.00% 0.00% -5.56% 29.87% -11.46% - Horiz. % 102.21% 108.60% 108.60% 108.60% 114.99% 88.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3100 0.2350 0.2000 0.2400 0.1600 0.2000 0.2500 -
P/RPS 1.59 0.98 0.75 1.00 0.59 4.69 3.74 -13.28% YoY % 62.24% 30.67% -25.00% 69.49% -87.42% 25.40% - Horiz. % 42.51% 26.20% 20.05% 26.74% 15.78% 125.40% 100.00%
P/EPS -40.26 50.43 8.73 52.86 -14.16 -50.00 3.01 - YoY % -179.83% 477.66% -83.48% 473.31% 71.68% -1,761.13% - Horiz. % -1,337.54% 1,675.42% 290.03% 1,756.15% -470.43% -1,661.13% 100.00%
EY -2.48 1.98 11.46 1.89 -7.06 -2.00 33.24 - YoY % -225.25% -82.72% 506.35% 126.77% -253.00% -106.02% - Horiz. % -7.46% 5.96% 34.48% 5.69% -21.24% -6.02% 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 0.65 0.46 0.39 0.47 0.30 0.48 0.53 3.46% YoY % 41.30% 17.95% -17.02% 56.67% -37.50% -9.43% - Horiz. % 122.64% 86.79% 73.58% 88.68% 56.60% 90.57% 100.00%
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 26/02/09 -
Price 0.6000 0.2400 0.1600 0.2400 0.2000 0.2500 0.1500 -
P/RPS 3.08 1.00 0.60 1.00 0.74 5.86 2.24 5.45% YoY % 208.00% 66.67% -40.00% 35.14% -87.37% 161.61% - Horiz. % 137.50% 44.64% 26.79% 44.64% 33.04% 261.61% 100.00%
P/EPS -77.92 51.50 6.98 52.86 -17.70 -62.50 1.81 - YoY % -251.30% 637.82% -86.80% 398.64% 71.68% -3,553.04% - Horiz. % -4,304.97% 2,845.30% 385.64% 2,920.44% -977.90% -3,453.04% 100.00%
EY -1.28 1.94 14.33 1.89 -5.65 -1.60 55.40 - YoY % -165.98% -86.46% 658.20% 133.45% -253.12% -102.89% - Horiz. % -2.31% 3.50% 25.87% 3.41% -10.20% -2.89% 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 1.25 0.47 0.31 0.47 0.37 0.60 0.32 25.48% YoY % 165.96% 51.61% -34.04% 27.03% -38.33% 87.50% - Horiz. % 390.62% 146.88% 96.88% 146.88% 115.62% 187.50% 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 
