Highlights

[AMTEK] YoY TTM Result on 2013-09-30 [#1]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     190.88%    YoY -     191.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,024 37,553 44,412 47,044 45,722 53,861 10,583 17.60%
  YoY % -25.37% -15.44% -5.59% 2.89% -15.11% 408.94% -
  Horiz. % 264.80% 354.84% 419.65% 444.52% 432.03% 508.94% 100.00%
PBT -4,051 -3,618 -62 1,420 -198 -1,641 6,723 -
  YoY % -11.97% -5,735.48% -104.37% 817.17% 87.93% -124.41% -
  Horiz. % -60.26% -53.82% -0.92% 21.12% -2.95% -24.41% 100.00%
Tax -6 -437 -779 -997 -448 -529 -81 -35.17%
  YoY % 98.63% 43.90% 21.87% -122.54% 15.31% -553.09% -
  Horiz. % 7.41% 539.51% 961.73% 1,230.86% 553.09% 653.09% 100.00%
NP -4,057 -4,055 -841 423 -646 -2,170 6,642 -
  YoY % -0.05% -382.16% -298.82% 165.48% 70.23% -132.67% -
  Horiz. % -61.08% -61.05% -12.66% 6.37% -9.73% -32.67% 100.00%
NP to SH -4,057 -4,156 -840 588 -646 -2,169 6,644 -
  YoY % 2.38% -394.76% -242.86% 191.02% 70.22% -132.65% -
  Horiz. % -61.06% -62.55% -12.64% 8.85% -9.72% -32.65% 100.00%
Tax Rate - % - % - % 70.21 % - % - % 1.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 5,850.83% 0.00% 0.00% 100.00%
Total Cost 32,081 41,608 45,253 46,621 46,368 56,031 3,941 41.79%
  YoY % -22.90% -8.05% -2.93% 0.55% -17.25% 1,321.75% -
  Horiz. % 814.03% 1,055.77% 1,148.26% 1,182.97% 1,176.55% 1,421.75% 100.00%
Net Worth 15,999 19,999 24,499 24,999 24,499 25,135 27,500 -8.62%
  YoY % -20.00% -18.37% -2.00% 2.04% -2.53% -8.60% -
  Horiz. % 58.18% 72.73% 89.09% 90.91% 89.09% 91.40% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 15,999 19,999 24,499 24,999 24,499 25,135 27,500 -8.62%
  YoY % -20.00% -18.37% -2.00% 2.04% -2.53% -8.60% -
  Horiz. % 58.18% 72.73% 89.09% 90.91% 89.09% 91.40% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 50,270 50,000 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.54% 0.54% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.54% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -14.48 % -10.80 % -1.89 % 0.90 % -1.41 % -4.03 % 62.76 % -
  YoY % -34.07% -471.43% -310.00% 163.83% 65.01% -106.42% -
  Horiz. % -23.07% -17.21% -3.01% 1.43% -2.25% -6.42% 100.00%
ROE -25.36 % -20.78 % -3.43 % 2.35 % -2.64 % -8.63 % 24.16 % -
  YoY % -22.04% -505.83% -245.96% 189.02% 69.41% -135.72% -
  Horiz. % -104.97% -86.01% -14.20% 9.73% -10.93% -35.72% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.05 75.11 88.83 94.09 91.45 107.14 21.17 17.60%
  YoY % -25.38% -15.45% -5.59% 2.89% -14.64% 406.09% -
  Horiz. % 264.76% 354.79% 419.60% 444.45% 431.98% 506.09% 100.00%
EPS -8.11 -8.31 -1.68 1.18 -1.29 -4.31 13.29 -
  YoY % 2.41% -394.64% -242.37% 191.47% 70.07% -132.43% -
  Horiz. % -61.02% -62.53% -12.64% 8.88% -9.71% -32.43% 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 0.3200 0.4000 0.4900 0.5000 0.4900 0.5000 0.5500 -8.62%
  YoY % -20.00% -18.37% -2.00% 2.04% -2.00% -9.09% -
  Horiz. % 58.18% 72.73% 89.09% 90.91% 89.09% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.05 75.11 88.83 94.09 91.45 107.72 21.17 17.60%
  YoY % -25.38% -15.45% -5.59% 2.89% -15.10% 408.83% -
  Horiz. % 264.76% 354.79% 419.60% 444.45% 431.98% 508.83% 100.00%
EPS -8.11 -8.31 -1.68 1.18 -1.29 -4.34 13.29 -
  YoY % 2.41% -394.64% -242.37% 191.47% 70.28% -132.66% -
  Horiz. % -61.02% -62.53% -12.64% 8.88% -9.71% -32.66% 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 0.3200 0.4000 0.4900 0.5000 0.4900 0.5027 0.5500 -8.62%
  YoY % -20.00% -18.37% -2.00% 2.04% -2.53% -8.60% -
  Horiz. % 58.18% 72.73% 89.09% 90.91% 89.09% 91.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2450 0.2300 0.4050 0.2200 0.2200 0.1900 0.1400 -
P/RPS 0.44 0.31 0.46 0.23 0.24 0.18 0.66 -6.53%
  YoY % 41.94% -32.61% 100.00% -4.17% 33.33% -72.73% -
  Horiz. % 66.67% 46.97% 69.70% 34.85% 36.36% 27.27% 100.00%
P/EPS -3.02 -2.77 -24.11 18.71 -17.03 -4.40 1.05 -
  YoY % -9.03% 88.51% -228.86% 209.86% -287.05% -519.05% -
  Horiz. % -287.62% -263.81% -2,296.19% 1,781.90% -1,621.90% -419.05% 100.00%
EY -33.12 -36.14 -4.15 5.35 -5.87 -22.71 94.91 -
  YoY % 8.36% -770.84% -177.57% 191.14% 74.15% -123.93% -
  Horiz. % -34.90% -38.08% -4.37% 5.64% -6.18% -23.93% 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 0.77 0.58 0.83 0.44 0.45 0.38 0.25 20.60%
  YoY % 32.76% -30.12% 88.64% -2.22% 18.42% 52.00% -
  Horiz. % 308.00% 232.00% 332.00% 176.00% 180.00% 152.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 25/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.2300 0.2800 0.3700 0.2350 0.2200 0.2300 0.4900 -
P/RPS 0.41 0.37 0.42 0.25 0.24 0.21 2.32 -25.07%
  YoY % 10.81% -11.90% 68.00% 4.17% 14.29% -90.95% -
  Horiz. % 17.67% 15.95% 18.10% 10.78% 10.34% 9.05% 100.00%
P/EPS -2.83 -3.37 -22.02 19.98 -17.03 -5.33 3.69 -
  YoY % 16.02% 84.70% -210.21% 217.32% -219.51% -244.44% -
  Horiz. % -76.69% -91.33% -596.75% 541.46% -461.52% -144.44% 100.00%
EY -35.28 -29.69 -4.54 5.00 -5.87 -18.76 27.12 -
  YoY % -18.83% -553.96% -190.80% 185.18% 68.71% -169.17% -
  Horiz. % -130.09% -109.48% -16.74% 18.44% -21.64% -69.17% 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 0.72 0.70 0.76 0.47 0.45 0.46 0.89 -3.47%
  YoY % 2.86% -7.89% 61.70% 4.44% -2.17% -48.31% -
  Horiz. % 80.90% 78.65% 85.39% 52.81% 50.56% 51.69% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers