Highlights

[AMTEK] YoY TTM Result on 2012-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -288.34%    YoY -     70.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,553 44,412 47,044 45,722 53,861 10,583 9,186 26.44%
  YoY % -15.44% -5.59% 2.89% -15.11% 408.94% 15.21% -
  Horiz. % 408.81% 483.47% 512.13% 497.74% 586.34% 115.21% 100.00%
PBT -3,618 -62 1,420 -198 -1,641 6,723 1,436 -
  YoY % -5,735.48% -104.37% 817.17% 87.93% -124.41% 368.18% -
  Horiz. % -251.95% -4.32% 98.89% -13.79% -114.28% 468.18% 100.00%
Tax -437 -779 -997 -448 -529 -81 -175 16.47%
  YoY % 43.90% 21.87% -122.54% 15.31% -553.09% 53.71% -
  Horiz. % 249.71% 445.14% 569.71% 256.00% 302.29% 46.29% 100.00%
NP -4,055 -841 423 -646 -2,170 6,642 1,261 -
  YoY % -382.16% -298.82% 165.48% 70.23% -132.67% 426.72% -
  Horiz. % -321.57% -66.69% 33.54% -51.23% -172.09% 526.72% 100.00%
NP to SH -4,156 -840 588 -646 -2,169 6,644 1,284 -
  YoY % -394.76% -242.86% 191.02% 70.22% -132.65% 417.45% -
  Horiz. % -323.68% -65.42% 45.79% -50.31% -168.93% 517.45% 100.00%
Tax Rate - % - % 70.21 % - % - % 1.20 % 12.19 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -90.16% -
  Horiz. % 0.00% 0.00% 575.96% 0.00% 0.00% 9.84% 100.00%
Total Cost 41,608 45,253 46,621 46,368 56,031 3,941 7,925 31.82%
  YoY % -8.05% -2.93% 0.55% -17.25% 1,321.75% -50.27% -
  Horiz. % 525.02% 571.02% 588.28% 585.09% 707.02% 49.73% 100.00%
Net Worth 19,999 24,499 24,999 24,499 25,135 27,500 20,821 -0.67%
  YoY % -18.37% -2.00% 2.04% -2.53% -8.60% 32.08% -
  Horiz. % 96.05% 117.67% 120.07% 117.67% 120.72% 132.08% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 19,999 24,499 24,999 24,499 25,135 27,500 20,821 -0.67%
  YoY % -18.37% -2.00% 2.04% -2.53% -8.60% 32.08% -
  Horiz. % 96.05% 117.67% 120.07% 117.67% 120.72% 132.08% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,270 50,000 49,574 0.14%
  YoY % 0.00% 0.00% 0.00% -0.54% 0.54% 0.86% -
  Horiz. % 100.86% 100.86% 100.86% 100.86% 101.40% 100.86% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -10.80 % -1.89 % 0.90 % -1.41 % -4.03 % 62.76 % 13.73 % -
  YoY % -471.43% -310.00% 163.83% 65.01% -106.42% 357.10% -
  Horiz. % -78.66% -13.77% 6.55% -10.27% -29.35% 457.10% 100.00%
ROE -20.78 % -3.43 % 2.35 % -2.64 % -8.63 % 24.16 % 6.17 % -
  YoY % -505.83% -245.96% 189.02% 69.41% -135.72% 291.57% -
  Horiz. % -336.79% -55.59% 38.09% -42.79% -139.87% 391.57% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 75.11 88.83 94.09 91.45 107.14 21.17 18.53 26.26%
  YoY % -15.45% -5.59% 2.89% -14.64% 406.09% 14.25% -
  Horiz. % 405.34% 479.38% 507.77% 493.52% 578.20% 114.25% 100.00%
EPS -8.31 -1.68 1.18 -1.29 -4.31 13.29 2.59 -
  YoY % -394.64% -242.37% 191.47% 70.07% -132.43% 413.13% -
  Horiz. % -320.85% -64.86% 45.56% -49.81% -166.41% 513.13% 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 0.4000 0.4900 0.5000 0.4900 0.5000 0.5500 0.4200 -0.81%
  YoY % -18.37% -2.00% 2.04% -2.00% -9.09% 30.95% -
  Horiz. % 95.24% 116.67% 119.05% 116.67% 119.05% 130.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 75.11 88.83 94.09 91.45 107.72 21.17 18.37 26.44%
  YoY % -15.45% -5.59% 2.89% -15.10% 408.83% 15.24% -
  Horiz. % 408.87% 483.56% 512.19% 497.82% 586.39% 115.24% 100.00%
EPS -8.31 -1.68 1.18 -1.29 -4.34 13.29 2.57 -
  YoY % -394.64% -242.37% 191.47% 70.28% -132.66% 417.12% -
  Horiz. % -323.35% -65.37% 45.91% -50.19% -168.87% 517.12% 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 0.4000 0.4900 0.5000 0.4900 0.5027 0.5500 0.4164 -0.67%
  YoY % -18.37% -2.00% 2.04% -2.53% -8.60% 32.08% -
  Horiz. % 96.06% 117.68% 120.08% 117.68% 120.73% 132.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2300 0.4050 0.2200 0.2200 0.1900 0.1400 0.1100 -
P/RPS 0.31 0.46 0.23 0.24 0.18 0.66 0.59 -10.17%
  YoY % -32.61% 100.00% -4.17% 33.33% -72.73% 11.86% -
  Horiz. % 52.54% 77.97% 38.98% 40.68% 30.51% 111.86% 100.00%
P/EPS -2.77 -24.11 18.71 -17.03 -4.40 1.05 4.25 -
  YoY % 88.51% -228.86% 209.86% -287.05% -519.05% -75.29% -
  Horiz. % -65.18% -567.29% 440.24% -400.71% -103.53% 24.71% 100.00%
EY -36.14 -4.15 5.35 -5.87 -22.71 94.91 23.55 -
  YoY % -770.84% -177.57% 191.14% 74.15% -123.93% 303.01% -
  Horiz. % -153.46% -17.62% 22.72% -24.93% -96.43% 403.01% 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 0.58 0.83 0.44 0.45 0.38 0.25 0.26 14.30%
  YoY % -30.12% 88.64% -2.22% 18.42% 52.00% -3.85% -
  Horiz. % 223.08% 319.23% 169.23% 173.08% 146.15% 96.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 -
Price 0.2800 0.3700 0.2350 0.2200 0.2300 0.4900 0.2500 -
P/RPS 0.37 0.42 0.25 0.24 0.21 2.32 1.35 -19.40%
  YoY % -11.90% 68.00% 4.17% 14.29% -90.95% 71.85% -
  Horiz. % 27.41% 31.11% 18.52% 17.78% 15.56% 171.85% 100.00%
P/EPS -3.37 -22.02 19.98 -17.03 -5.33 3.69 9.65 -
  YoY % 84.70% -210.21% 217.32% -219.51% -244.44% -61.76% -
  Horiz. % -34.92% -228.19% 207.05% -176.48% -55.23% 38.24% 100.00%
EY -29.69 -4.54 5.00 -5.87 -18.76 27.12 10.36 -
  YoY % -553.96% -190.80% 185.18% 68.71% -169.17% 161.78% -
  Horiz. % -286.58% -43.82% 48.26% -56.66% -181.08% 261.78% 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 0.70 0.76 0.47 0.45 0.46 0.89 0.60 2.60%
  YoY % -7.89% 61.70% 4.44% -2.17% -48.31% 48.33% -
  Horiz. % 116.67% 126.67% 78.33% 75.00% 76.67% 148.33% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers