[AMTEK] YoY Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Q2 2014.xls 
