Highlights

[AMTEK] YoY Quarter Result on 2013-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -62.30%    YoY -     -79.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 6,067 6,858 9,725 11,986 13,411 11,965 13,532 -12.50%
  YoY % -11.53% -29.48% -18.86% -10.63% 12.09% -11.58% -
  Horiz. % 44.83% 50.68% 71.87% 88.58% 99.11% 88.42% 100.00%
PBT -801 -1,352 -417 334 1,573 450 -648 3.59%
  YoY % 40.75% -224.22% -224.85% -78.77% 249.56% 169.44% -
  Horiz. % 123.61% 208.64% 64.35% -51.54% -242.75% -69.44% 100.00%
Tax 0 0 32 -101 -428 -223 83 -
  YoY % 0.00% 0.00% 131.68% 76.40% -91.93% -368.67% -
  Horiz. % 0.00% 0.00% 38.55% -121.69% -515.66% -268.67% 100.00%
NP -801 -1,352 -385 233 1,145 227 -565 5.98%
  YoY % 40.75% -251.17% -265.24% -79.65% 404.41% 140.18% -
  Horiz. % 141.77% 239.29% 68.14% -41.24% -202.65% -40.18% 100.00%
NP to SH -800 -1,352 -385 233 1,146 227 -565 5.96%
  YoY % 40.83% -251.17% -265.24% -79.67% 404.85% 140.18% -
  Horiz. % 141.59% 239.29% 68.14% -41.24% -202.83% -40.18% 100.00%
Tax Rate - % - % - % 30.24 % 27.21 % 49.56 % - % -
  YoY % 0.00% 0.00% 0.00% 11.14% -45.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.02% 54.90% 100.00% -
Total Cost 6,868 8,210 10,110 11,753 12,266 11,738 14,097 -11.28%
  YoY % -16.35% -18.79% -13.98% -4.18% 4.50% -16.73% -
  Horiz. % 48.72% 58.24% 71.72% 83.37% 87.01% 83.27% 100.00%
Net Worth 15,499 18,999 23,999 25,499 25,499 25,499 27,000 -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%
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 25,499 25,499 25,499 27,000 -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%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 50,000 -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 -13.20 % -19.71 % -3.96 % 1.94 % 8.54 % 1.90 % -4.18 % 21.10%
  YoY % 33.03% -397.73% -304.12% -77.28% 349.47% 145.45% -
  Horiz. % 315.79% 471.53% 94.74% -46.41% -204.31% -45.45% 100.00%
ROE -5.16 % -7.12 % -1.60 % 0.91 % 4.49 % 0.89 % -2.09 % 16.24%
  YoY % 27.53% -345.00% -275.82% -79.73% 404.49% 142.58% -
  Horiz. % 246.89% 340.67% 76.56% -43.54% -214.83% -42.58% 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 12.13 13.72 19.45 23.97 26.82 23.93 27.06 -12.51%
  YoY % -11.59% -29.46% -18.86% -10.63% 12.08% -11.57% -
  Horiz. % 44.83% 50.70% 71.88% 88.58% 99.11% 88.43% 100.00%
EPS -1.60 -2.70 -0.77 0.47 2.29 0.45 -1.13 5.96%
  YoY % 40.74% -250.65% -263.83% -79.48% 408.89% 139.82% -
  Horiz. % 141.59% 238.94% 68.14% -41.59% -202.65% -39.82% 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 0.3100 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 12.13 13.72 19.45 23.97 26.82 23.93 27.06 -12.51%
  YoY % -11.59% -29.46% -18.86% -10.63% 12.08% -11.57% -
  Horiz. % 44.83% 50.70% 71.88% 88.58% 99.11% 88.43% 100.00%
EPS -1.60 -2.70 -0.77 0.47 2.29 0.45 -1.13 5.96%
  YoY % 40.74% -250.65% -263.83% -79.48% 408.89% 139.82% -
  Horiz. % 141.59% 238.94% 68.14% -41.59% -202.65% -39.82% 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 0.3100 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 1.81 1.93 1.59 0.98 0.75 1.00 0.59 20.52%
  YoY % -6.22% 21.38% 62.24% 30.67% -25.00% 69.49% -
  Horiz. % 306.78% 327.12% 269.49% 166.10% 127.12% 169.49% 100.00%
P/EPS -13.75 -9.80 -40.26 50.43 8.73 52.86 -14.16 -0.49%
  YoY % -40.31% 75.66% -179.83% 477.66% -83.48% 473.31% -
  Horiz. % 97.10% 69.21% 284.32% -356.14% -61.65% -373.31% 100.00%
EY -7.27 -10.20 -2.48 1.98 11.46 1.89 -7.06 0.49%
  YoY % 28.73% -311.29% -225.25% -82.72% 506.35% 126.77% -
  Horiz. % 102.97% 144.48% 35.13% -28.05% -162.32% -26.77% 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 2.14 1.82 3.08 1.00 0.60 1.00 0.74 19.34%
  YoY % 17.58% -40.91% 208.00% 66.67% -40.00% 35.14% -
  Horiz. % 289.19% 245.95% 416.22% 135.14% 81.08% 135.14% 100.00%
P/EPS -16.25 -9.25 -77.92 51.50 6.98 52.86 -17.70 -1.41%
  YoY % -75.68% 88.13% -251.30% 637.82% -86.80% 398.64% -
  Horiz. % 91.81% 52.26% 440.23% -290.96% -39.44% -298.64% 100.00%
EY -6.15 -10.82 -1.28 1.94 14.33 1.89 -5.65 1.42%
  YoY % 43.16% -745.31% -165.98% -86.46% 658.20% 133.45% -
  Horiz. % 108.85% 191.50% 22.65% -34.34% -253.63% -33.45% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers