[AMTEK] YoY Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,419 7,505 9,227 13,091 12,362 12,668 11,492 -22.86% YoY % -67.77% -18.66% -29.52% 5.90% -2.42% 10.23% - Horiz. % 21.05% 65.31% 80.29% 113.91% 107.57% 110.23% 100.00%
PBT -1,395 47 -649 88 350 571 498 - YoY % -3,068.09% 107.24% -837.50% -74.86% -38.70% 14.66% - Horiz. % -280.12% 9.44% -130.32% 17.67% 70.28% 114.66% 100.00%
Tax 0 0 0 -37 -260 -302 -549 - YoY % 0.00% 0.00% 0.00% 85.77% 13.91% 44.99% - Horiz. % -0.00% -0.00% -0.00% 6.74% 47.36% 55.01% 100.00%
NP -1,395 47 -649 51 90 269 -51 73.54% YoY % -3,068.09% 107.24% -1,372.55% -43.33% -66.54% 627.45% - Horiz. % 2,735.29% -92.16% 1,272.55% -100.00% -176.47% -527.45% 100.00%
NP to SH -1,395 47 -649 51 90 269 -51 73.54% YoY % -3,068.09% 107.24% -1,372.55% -43.33% -66.54% 627.45% - Horiz. % 2,735.29% -92.16% 1,272.55% -100.00% -176.47% -527.45% 100.00%
Tax Rate - % - % - % 42.05 % 74.29 % 52.89 % 110.24 % - YoY % 0.00% 0.00% 0.00% -43.40% 40.46% -52.02% - Horiz. % 0.00% 0.00% 0.00% 38.14% 67.39% 47.98% 100.00%
Total Cost 3,814 7,458 9,876 13,040 12,272 12,399 11,543 -16.85% YoY % -48.86% -24.48% -24.26% 6.26% -1.02% 7.42% - Horiz. % 33.04% 64.61% 85.56% 112.97% 106.32% 107.42% 100.00%
Net Worth 10,499 15,499 17,999 23,999 25,499 25,999 25,499 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 10,499 15,499 17,999 23,999 25,499 25,999 25,499 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 - 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -57.67 % 0.63 % -7.03 % 0.39 % 0.73 % 2.12 % -0.44 % 125.30% YoY % -9,253.97% 108.96% -1,902.56% -46.58% -65.57% 581.82% - Horiz. % 13,106.82% -143.18% 1,597.73% -88.64% -165.91% -481.82% 100.00%
ROE -13.29 % 0.30 % -3.61 % 0.21 % 0.35 % 1.03 % -0.20 % 101.19% YoY % -4,530.00% 108.31% -1,819.05% -40.00% -66.02% 615.00% - Horiz. % 6,645.00% -150.00% 1,805.00% -105.00% -175.00% -515.00% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.84 15.01 18.45 26.18 24.72 25.34 22.98 -22.86% YoY % -67.75% -18.64% -29.53% 5.91% -2.45% 10.27% - Horiz. % 21.06% 65.32% 80.29% 113.93% 107.57% 110.27% 100.00%
EPS -2.79 0.09 -1.30 0.10 0.18 0.54 -0.10 74.11% YoY % -3,200.00% 106.92% -1,400.00% -44.44% -66.67% 640.00% - Horiz. % 2,790.00% -90.00% 1,300.00% -100.00% -180.00% -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 0.2100 0.3100 0.3600 0.4800 0.5100 0.5200 0.5100 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.84 15.01 18.45 26.18 24.72 25.34 22.98 -22.86% YoY % -67.75% -18.64% -29.53% 5.91% -2.45% 10.27% - Horiz. % 21.06% 65.32% 80.29% 113.93% 107.57% 110.27% 100.00%
EPS -2.79 0.09 -1.30 0.10 0.18 0.54 -0.10 74.11% YoY % -3,200.00% 106.92% -1,400.00% -44.44% -66.67% 640.00% - Horiz. % 2,790.00% -90.00% 1,300.00% -100.00% -180.00% -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 0.2100 0.3100 0.3600 0.4800 0.5100 0.5200 0.5100 -13.74% YoY % -32.26% -13.89% -25.00% -5.88% -1.92% 1.96% - Horiz. % 41.18% 60.78% 70.59% 94.12% 100.00% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2850 0.2800 0.2300 0.5100 0.2700 0.1700 0.3100 -
P/RPS 5.89 1.87 1.25 1.95 1.09 0.67 1.35 27.81% YoY % 214.97% 49.60% -35.90% 78.90% 62.69% -50.37% - Horiz. % 436.30% 138.52% 92.59% 144.44% 80.74% 49.63% 100.00%
P/EPS -10.21 297.86 -17.72 499.99 150.00 31.60 -303.91 -43.18% YoY % -103.43% 1,780.93% -103.54% 233.33% 374.68% 110.40% - Horiz. % 3.36% -98.01% 5.83% -164.52% -49.36% -10.40% 100.00%
EY -9.79 0.34 -5.64 0.20 0.67 3.16 -0.33 75.90% YoY % -2,979.41% 106.03% -2,920.00% -70.15% -78.80% 1,057.58% - Horiz. % 2,966.67% -103.03% 1,709.09% -60.61% -203.03% -957.58% 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 1.36 0.90 0.64 1.06 0.53 0.33 0.61 14.29% YoY % 51.11% 40.62% -39.62% 100.00% 60.61% -45.90% - Horiz. % 222.95% 147.54% 104.92% 173.77% 86.89% 54.10% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 29/05/17 30/05/16 27/05/15 28/05/14 31/05/13 30/05/12 -
Price 0.2900 0.3800 0.2500 0.5100 0.3300 0.2050 0.2300 -
P/RPS 5.99 2.53 1.35 1.95 1.33 0.81 1.00 34.74% YoY % 136.76% 87.41% -30.77% 46.62% 64.20% -19.00% - Horiz. % 599.00% 253.00% 135.00% 195.00% 133.00% 81.00% 100.00%
P/EPS -10.39 404.25 -19.26 499.99 183.33 38.10 -225.48 -40.11% YoY % -102.57% 2,198.91% -103.85% 172.73% 381.18% 116.90% - Horiz. % 4.61% -179.28% 8.54% -221.74% -81.31% -16.90% 100.00%
EY -9.62 0.25 -5.19 0.20 0.55 2.62 -0.44 67.18% YoY % -3,948.00% 104.82% -2,695.00% -63.64% -79.01% 695.45% - Horiz. % 2,186.36% -56.82% 1,179.55% -45.45% -125.00% -595.45% 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 1.38 1.23 0.69 1.06 0.65 0.39 0.45 20.52% YoY % 12.20% 78.26% -34.91% 63.08% 66.67% -13.33% - Horiz. % 306.67% 273.33% 153.33% 235.56% 144.44% 86.67% 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
Amtek Q3 2015.pdf 
