Highlights

[AMTEK] YoY TTM Result on 2006-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 02-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     24.44%    YoY -     77.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 7,959 12,395 24,311 42,385 80,420 91,603 91,222 -33.38%
  YoY % -35.79% -49.01% -42.64% -47.30% -12.21% 0.42% -
  Horiz. % 8.72% 13.59% 26.65% 46.46% 88.16% 100.42% 100.00%
PBT -2,916 71 -5,020 -5,166 -23,313 -22,695 -18,558 -26.52%
  YoY % -4,207.04% 101.41% 2.83% 77.84% -2.72% -22.29% -
  Horiz. % 15.71% -0.38% 27.05% 27.84% 125.62% 122.29% 100.00%
Tax -175 2,282 48 -446 -1,431 -183 583 -
  YoY % -107.67% 4,654.17% 110.76% 68.83% -681.97% -131.39% -
  Horiz. % -30.02% 391.42% 8.23% -76.50% -245.45% -31.39% 100.00%
NP -3,091 2,353 -4,972 -5,612 -24,744 -22,878 -17,975 -25.41%
  YoY % -231.36% 147.33% 11.40% 77.32% -8.16% -27.28% -
  Horiz. % 17.20% -13.09% 27.66% 31.22% 137.66% 127.28% 100.00%
NP to SH -3,065 16 -4,779 -5,510 -24,744 -22,878 -17,975 -25.51%
  YoY % -19,256.25% 100.33% 13.27% 77.73% -8.16% -27.28% -
  Horiz. % 17.05% -0.09% 26.59% 30.65% 137.66% 127.28% 100.00%
Tax Rate - % -3,214.08 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 11,050 10,042 29,283 47,997 105,164 114,481 109,197 -31.71%
  YoY % 10.04% -65.71% -38.99% -54.36% -8.14% 4.84% -
  Horiz. % 10.12% 9.20% 26.82% 43.95% 96.31% 104.84% 100.00%
Net Worth 20,789 23,477 24,126 104,879 36,499 52,999 73,600 -18.98%
  YoY % -11.45% -2.69% -77.00% 187.34% -31.13% -27.99% -
  Horiz. % 28.25% 31.90% 32.78% 142.50% 49.59% 72.01% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 20,789 23,477 24,126 104,879 36,499 52,999 73,600 -18.98%
  YoY % -11.45% -2.69% -77.00% 187.34% -31.13% -27.99% -
  Horiz. % 28.25% 31.90% 32.78% 142.50% 49.59% 72.01% 100.00%
NOSH 49,499 49,951 51,333 183,999 49,999 49,999 40,000 3.61%
  YoY % -0.90% -2.69% -72.10% 268.00% -0.00% 25.00% -
  Horiz. % 123.75% 124.88% 128.33% 460.00% 125.00% 125.00% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -38.84 % 18.98 % -20.45 % -13.24 % -30.77 % -24.98 % -19.70 % 11.97%
  YoY % -304.64% 192.81% -54.46% 56.97% -23.18% -26.80% -
  Horiz. % 197.16% -96.35% 103.81% 67.21% 156.19% 126.80% 100.00%
ROE -14.74 % 0.07 % -19.81 % -5.25 % -67.79 % -43.17 % -24.42 % -8.06%
  YoY % -21,157.14% 100.35% -277.33% 92.26% -57.03% -76.78% -
  Horiz. % 60.36% -0.29% 81.12% 21.50% 277.60% 176.78% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.08 24.81 47.36 23.04 160.84 183.21 228.06 -35.70%
  YoY % -35.19% -47.61% 105.56% -85.68% -12.21% -19.67% -
  Horiz. % 7.05% 10.88% 20.77% 10.10% 70.53% 80.33% 100.00%
EPS -6.19 0.03 -9.31 -2.99 -49.49 -45.76 -44.94 -28.11%
  YoY % -20,733.33% 100.32% -211.37% 93.96% -8.15% -1.82% -
  Horiz. % 13.77% -0.07% 20.72% 6.65% 110.12% 101.82% 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 0.4200 0.4700 0.4700 0.5700 0.7300 1.0600 1.8400 -21.81%
  YoY % -10.64% 0.00% -17.54% -21.92% -31.13% -42.39% -
  Horiz. % 22.83% 25.54% 25.54% 30.98% 39.67% 57.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.92 24.79 48.62 84.77 160.84 183.21 182.45 -33.38%
  YoY % -35.78% -49.01% -42.64% -47.30% -12.21% 0.42% -
  Horiz. % 8.73% 13.59% 26.65% 46.46% 88.16% 100.42% 100.00%
EPS -6.13 0.03 -9.56 -11.02 -49.49 -45.76 -35.95 -25.51%
  YoY % -20,533.33% 100.31% 13.25% 77.73% -8.15% -27.29% -
  Horiz. % 17.05% -0.08% 26.59% 30.65% 137.66% 127.29% 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 0.4158 0.4696 0.4825 2.0977 0.7300 1.0600 1.4720 -18.98%
  YoY % -11.46% -2.67% -77.00% 187.36% -31.13% -27.99% -
  Horiz. % 28.25% 31.90% 32.78% 142.51% 49.59% 72.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.2000 0.2500 0.2500 0.2300 0.2500 0.4100 1.1400 -
P/RPS 1.24 1.01 0.53 1.00 0.16 0.22 0.50 16.33%
  YoY % 22.77% 90.57% -47.00% 525.00% -27.27% -56.00% -
  Horiz. % 248.00% 202.00% 106.00% 200.00% 32.00% 44.00% 100.00%
P/EPS -3.23 780.50 -2.69 -7.68 -0.51 -0.90 -2.54 4.08%
  YoY % -100.41% 29,114.87% 64.97% -1,405.88% 43.33% 64.57% -
  Horiz. % 127.17% -30,728.35% 105.91% 302.36% 20.08% 35.43% 100.00%
EY -30.96 0.13 -37.24 -13.02 -197.95 -111.60 -39.42 -3.94%
  YoY % -23,915.38% 100.35% -186.02% 93.42% -77.37% -183.11% -
  Horiz. % 78.54% -0.33% 94.47% 33.03% 502.16% 283.11% 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 0.48 0.53 0.53 0.40 0.34 0.39 0.62 -4.17%
  YoY % -9.43% 0.00% 32.50% 17.65% -12.82% -37.10% -
  Horiz. % 77.42% 85.48% 85.48% 64.52% 54.84% 62.90% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 02/03/07 08/03/06 28/02/05 27/02/04 -
Price 0.2500 0.1500 0.1000 0.2200 0.2300 0.6800 1.5000 -
P/RPS 1.55 0.60 0.21 0.96 0.14 0.37 0.66 15.28%
  YoY % 158.33% 185.71% -78.12% 585.71% -62.16% -43.94% -
  Horiz. % 234.85% 90.91% 31.82% 145.45% 21.21% 56.06% 100.00%
P/EPS -4.04 468.30 -1.07 -7.35 -0.46 -1.49 -3.34 3.22%
  YoY % -100.86% 43,866.35% 85.44% -1,497.83% 69.13% 55.39% -
  Horiz. % 120.96% -14,020.96% 32.04% 220.06% 13.77% 44.61% 100.00%
EY -24.77 0.21 -93.10 -13.61 -215.17 -67.29 -29.96 -3.12%
  YoY % -11,895.24% 100.23% -584.06% 93.67% -219.77% -124.60% -
  Horiz. % 82.68% -0.70% 310.75% 45.43% 718.19% 224.60% 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 0.60 0.32 0.21 0.39 0.32 0.64 0.82 -5.07%
  YoY % 87.50% 52.38% -46.15% 21.87% -50.00% -21.95% -
  Horiz. % 73.17% 39.02% 25.61% 47.56% 39.02% 78.05% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers