Highlights

[AMTEK] YoY TTM Result on 2009-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     286.75%    YoY -     131.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,722 53,861 10,583 9,186 15,640 26,993 51,932 -2.10%
  YoY % -15.11% 408.94% 15.21% -41.27% -42.06% -48.02% -
  Horiz. % 88.04% 103.71% 20.38% 17.69% 30.12% 51.98% 100.00%
PBT -198 -1,641 6,723 1,436 -3,975 -5,115 -6,730 -44.41%
  YoY % 87.93% -124.41% 368.18% 136.13% 22.29% 24.00% -
  Horiz. % 2.94% 24.38% -99.90% -21.34% 59.06% 76.00% 100.00%
Tax -448 -529 -81 -175 2,212 101 -565 -3.79%
  YoY % 15.31% -553.09% 53.71% -107.91% 2,090.10% 117.88% -
  Horiz. % 79.29% 93.63% 14.34% 30.97% -391.50% -17.88% 100.00%
NP -646 -2,170 6,642 1,261 -1,763 -5,014 -7,295 -33.21%
  YoY % 70.23% -132.67% 426.72% 171.53% 64.84% 31.27% -
  Horiz. % 8.86% 29.75% -91.05% -17.29% 24.17% 68.73% 100.00%
NP to SH -646 -2,169 6,644 1,284 -4,058 -4,764 -7,292 -33.21%
  YoY % 70.22% -132.65% 417.45% 131.64% 14.82% 34.67% -
  Horiz. % 8.86% 29.74% -91.11% -17.61% 55.65% 65.33% 100.00%
Tax Rate - % - % 1.20 % 12.19 % - % - % - % -
  YoY % 0.00% 0.00% -90.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 9.84% 100.00% - - -
Total Cost 46,368 56,031 3,941 7,925 17,403 32,007 59,227 -3.99%
  YoY % -17.25% 1,321.75% -50.27% -54.46% -45.63% -45.96% -
  Horiz. % 78.29% 94.60% 6.65% 13.38% 29.38% 54.04% 100.00%
Net Worth 24,499 25,135 27,500 20,821 19,500 23,032 28,193 -2.31%
  YoY % -2.53% -8.60% 32.08% 6.78% -15.34% -18.30% -
  Horiz. % 86.90% 89.15% 97.54% 73.85% 69.17% 81.70% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 24,499 25,135 27,500 20,821 19,500 23,032 28,193 -2.31%
  YoY % -2.53% -8.60% 32.08% 6.78% -15.34% -18.30% -
  Horiz. % 86.90% 89.15% 97.54% 73.85% 69.17% 81.70% 100.00%
NOSH 49,998 50,270 50,000 49,574 50,000 50,071 50,344 -0.11%
  YoY % -0.54% 0.54% 0.86% -0.85% -0.14% -0.54% -
  Horiz. % 99.31% 99.85% 99.32% 98.47% 99.32% 99.46% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.41 % -4.03 % 62.76 % 13.73 % -11.27 % -18.58 % -14.05 % -31.81%
  YoY % 65.01% -106.42% 357.10% 221.83% 39.34% -32.24% -
  Horiz. % 10.04% 28.68% -446.69% -97.72% 80.21% 132.24% 100.00%
ROE -2.64 % -8.63 % 24.16 % 6.17 % -20.81 % -20.68 % -25.86 % -31.61%
  YoY % 69.41% -135.72% 291.57% 129.65% -0.63% 20.03% -
  Horiz. % 10.21% 33.37% -93.43% -23.86% 80.47% 79.97% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.45 107.14 21.17 18.53 31.28 53.91 103.15 -1.98%
  YoY % -14.64% 406.09% 14.25% -40.76% -41.98% -47.74% -
  Horiz. % 88.66% 103.87% 20.52% 17.96% 30.32% 52.26% 100.00%
EPS -1.29 -4.31 13.29 2.59 -8.12 -9.51 -14.48 -33.15%
  YoY % 70.07% -132.43% 413.13% 131.90% 14.62% 34.32% -
  Horiz. % 8.91% 29.77% -91.78% -17.89% 56.08% 65.68% 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 0.4900 0.5000 0.5500 0.4200 0.3900 0.4600 0.5600 -2.20%
  YoY % -2.00% -9.09% 30.95% 7.69% -15.22% -17.86% -
  Horiz. % 87.50% 89.29% 98.21% 75.00% 69.64% 82.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.45 107.72 21.17 18.37 31.28 53.99 103.87 -2.10%
  YoY % -15.10% 408.83% 15.24% -41.27% -42.06% -48.02% -
  Horiz. % 88.04% 103.71% 20.38% 17.69% 30.11% 51.98% 100.00%
EPS -1.29 -4.34 13.29 2.57 -8.12 -9.53 -14.58 -33.22%
  YoY % 70.28% -132.66% 417.12% 131.65% 14.80% 34.64% -
  Horiz. % 8.85% 29.77% -91.15% -17.63% 55.69% 65.36% 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 0.4900 0.5027 0.5500 0.4164 0.3900 0.4607 0.5639 -2.31%
  YoY % -2.53% -8.60% 32.08% 6.77% -15.35% -18.30% -
  Horiz. % 86.89% 89.15% 97.54% 73.84% 69.16% 81.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2200 0.1900 0.1400 0.1100 0.2500 0.2000 0.2200 -
P/RPS 0.24 0.18 0.66 0.59 0.80 0.37 0.21 2.25%
  YoY % 33.33% -72.73% 11.86% -26.25% 116.22% 76.19% -
  Horiz. % 114.29% 85.71% 314.29% 280.95% 380.95% 176.19% 100.00%
P/EPS -17.03 -4.40 1.05 4.25 -3.08 -2.10 -1.52 49.53%
  YoY % -287.05% -519.05% -75.29% 237.99% -46.67% -38.16% -
  Horiz. % 1,120.39% 289.47% -69.08% -279.61% 202.63% 138.16% 100.00%
EY -5.87 -22.71 94.91 23.55 -32.46 -47.57 -65.84 -33.14%
  YoY % 74.15% -123.93% 303.01% 172.55% 31.76% 27.75% -
  Horiz. % 8.92% 34.49% -144.15% -35.77% 49.30% 72.25% 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 0.45 0.38 0.25 0.26 0.64 0.43 0.39 2.41%
  YoY % 18.42% 52.00% -3.85% -59.38% 48.84% 10.26% -
  Horiz. % 115.38% 97.44% 64.10% 66.67% 164.10% 110.26% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 28/11/07 30/11/06 -
Price 0.2200 0.2300 0.4900 0.2500 0.2500 0.2000 0.2200 -
P/RPS 0.24 0.21 2.32 1.35 0.80 0.37 0.21 2.25%
  YoY % 14.29% -90.95% 71.85% 68.75% 116.22% 76.19% -
  Horiz. % 114.29% 100.00% 1,104.76% 642.86% 380.95% 176.19% 100.00%
P/EPS -17.03 -5.33 3.69 9.65 -3.08 -2.10 -1.52 49.53%
  YoY % -219.51% -244.44% -61.76% 413.31% -46.67% -38.16% -
  Horiz. % 1,120.39% 350.66% -242.76% -634.87% 202.63% 138.16% 100.00%
EY -5.87 -18.76 27.12 10.36 -32.46 -47.57 -65.84 -33.14%
  YoY % 68.71% -169.17% 161.78% 131.92% 31.76% 27.75% -
  Horiz. % 8.92% 28.49% -41.19% -15.74% 49.30% 72.25% 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 0.45 0.46 0.89 0.60 0.64 0.43 0.39 2.41%
  YoY % -2.17% -48.31% 48.33% -6.25% 48.84% 10.26% -
  Horiz. % 115.38% 117.95% 228.21% 153.85% 164.10% 110.26% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers