[AMTEK] YoY TTM Result on 2008-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 52,294 22,002 7,959 12,395 24,311 42,385 80,420 -6.92% YoY % 137.68% 176.44% -35.79% -49.01% -42.64% -47.30% - Horiz. % 65.03% 27.36% 9.90% 15.41% 30.23% 52.70% 100.00%
PBT -543 6,276 -2,916 71 -5,020 -5,166 -23,313 -46.54% YoY % -108.65% 315.23% -4,207.04% 101.41% 2.83% 77.84% - Horiz. % 2.33% -26.92% 12.51% -0.30% 21.53% 22.16% 100.00%
Tax -835 2 -175 2,282 48 -446 -1,431 -8.58% YoY % -41,850.00% 101.14% -107.67% 4,654.17% 110.76% 68.83% - Horiz. % 58.35% -0.14% 12.23% -159.47% -3.35% 31.17% 100.00%
NP -1,378 6,278 -3,091 2,353 -4,972 -5,612 -24,744 -38.19% YoY % -121.95% 303.11% -231.36% 147.33% 11.40% 77.32% - Horiz. % 5.57% -25.37% 12.49% -9.51% 20.09% 22.68% 100.00%
NP to SH -1,377 6,277 -3,065 16 -4,779 -5,510 -24,744 -38.20% YoY % -121.94% 304.80% -19,256.25% 100.33% 13.27% 77.73% - Horiz. % 5.56% -25.37% 12.39% -0.06% 19.31% 22.27% 100.00%
Tax Rate - % -0.03 % - % -3,214.08 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 53,672 15,724 11,050 10,042 29,283 47,997 105,164 -10.60% YoY % 241.34% 42.30% 10.04% -65.71% -38.99% -54.36% - Horiz. % 51.04% 14.95% 10.51% 9.55% 27.85% 45.64% 100.00%
Net Worth 25,499 27,000 20,789 23,477 24,126 104,879 36,499 -5.80% YoY % -5.56% 29.87% -11.45% -2.69% -77.00% 187.34% - Horiz. % 69.86% 73.97% 56.96% 64.32% 66.10% 287.34% 100.00%
Dividend 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 25,499 27,000 20,789 23,477 24,126 104,879 36,499 -5.80% YoY % -5.56% 29.87% -11.45% -2.69% -77.00% 187.34% - Horiz. % 69.86% 73.97% 56.96% 64.32% 66.10% 287.34% 100.00%
NOSH 49,998 50,000 49,499 49,951 51,333 183,999 49,999 -0.00% YoY % -0.00% 1.01% -0.90% -2.69% -72.10% 268.00% - Horiz. % 100.00% 100.00% 99.00% 99.90% 102.67% 368.00% 100.00%
Ratio Analysis 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -2.64 % 28.53 % -38.84 % 18.98 % -20.45 % -13.24 % -30.77 % -33.58% YoY % -109.25% 173.46% -304.64% 192.81% -54.46% 56.97% - Horiz. % 8.58% -92.72% 126.23% -61.68% 66.46% 43.03% 100.00%
ROE -5.40 % 23.25 % -14.74 % 0.07 % -19.81 % -5.25 % -67.79 % -34.39% YoY % -123.23% 257.73% -21,157.14% 100.35% -277.33% 92.26% - Horiz. % 7.97% -34.30% 21.74% -0.10% 29.22% 7.74% 100.00%
Per Share 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 104.59 44.00 16.08 24.81 47.36 23.04 160.84 -6.92% YoY % 137.70% 173.63% -35.19% -47.61% 105.56% -85.68% - Horiz. % 65.03% 27.36% 10.00% 15.43% 29.45% 14.32% 100.00%
EPS -2.75 12.55 -6.19 0.03 -9.31 -2.99 -49.49 -38.21% YoY % -121.91% 302.75% -20,733.33% 100.32% -211.37% 93.96% - Horiz. % 5.56% -25.36% 12.51% -0.06% 18.81% 6.04% 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 0.5100 0.5400 0.4200 0.4700 0.4700 0.5700 0.7300 -5.80% YoY % -5.56% 28.57% -10.64% 0.00% -17.54% -21.92% - Horiz. % 69.86% 73.97% 57.53% 64.38% 64.38% 78.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 104.59 44.01 15.92 24.79 48.62 84.77 160.84 -6.92% YoY % 137.65% 176.44% -35.78% -49.01% -42.64% -47.30% - Horiz. % 65.03% 27.36% 9.90% 15.41% 30.23% 52.70% 100.00%
EPS -2.75 12.55 -6.13 0.03 -9.56 -11.02 -49.49 -38.21% YoY % -121.91% 304.73% -20,533.33% 100.31% 13.25% 77.73% - Horiz. % 5.56% -25.36% 12.39% -0.06% 19.32% 22.27% 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 0.5100 0.5400 0.4158 0.4696 0.4825 2.0977 0.7300 -5.80% YoY % -5.56% 29.87% -11.46% -2.67% -77.00% 187.36% - Horiz. % 69.86% 73.97% 56.96% 64.33% 66.10% 287.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.2400 0.1600 0.2000 0.2500 0.2500 0.2300 0.2500 -
P/RPS 0.23 0.36 1.24 1.01 0.53 1.00 0.16 6.23% YoY % -36.11% -70.97% 22.77% 90.57% -47.00% 525.00% - Horiz. % 143.75% 225.00% 775.00% 631.25% 331.25% 625.00% 100.00%
P/EPS -8.71 1.27 -3.23 780.50 -2.69 -7.68 -0.51 60.44% YoY % -785.83% 139.32% -100.41% 29,114.87% 64.97% -1,405.88% - Horiz. % 1,707.84% -249.02% 633.33% -153,039.22% 527.45% 1,505.88% 100.00%
EY -11.48 78.46 -30.96 0.13 -37.24 -13.02 -197.95 -37.77% YoY % -114.63% 353.42% -23,915.38% 100.35% -186.02% 93.42% - Horiz. % 5.80% -39.64% 15.64% -0.07% 18.81% 6.58% 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 0.47 0.30 0.48 0.53 0.53 0.40 0.34 5.54% YoY % 56.67% -37.50% -9.43% 0.00% 32.50% 17.65% - Horiz. % 138.24% 88.24% 141.18% 155.88% 155.88% 117.65% 100.00%
Price Multiplier on Announcement Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 26/02/09 27/02/08 02/03/07 08/03/06 -
Price 0.2400 0.2000 0.2500 0.1500 0.1000 0.2200 0.2300 -
P/RPS 0.23 0.45 1.55 0.60 0.21 0.96 0.14 8.62% YoY % -48.89% -70.97% 158.33% 185.71% -78.12% 585.71% - Horiz. % 164.29% 321.43% 1,107.14% 428.57% 150.00% 685.71% 100.00%
P/EPS -8.71 1.59 -4.04 468.30 -1.07 -7.35 -0.46 63.22% YoY % -647.80% 139.36% -100.86% 43,866.35% 85.44% -1,497.83% - Horiz. % 1,893.48% -345.65% 878.26% -101,804.34% 232.61% 1,597.83% 100.00%
EY -11.48 62.77 -24.77 0.21 -93.10 -13.61 -215.17 -38.63% YoY % -118.29% 353.41% -11,895.24% 100.23% -584.06% 93.67% - Horiz. % 5.34% -29.17% 11.51% -0.10% 43.27% 6.33% 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 0.47 0.37 0.60 0.32 0.21 0.39 0.32 6.61% YoY % 27.03% -38.33% 87.50% 52.38% -46.15% 21.87% - Horiz. % 146.88% 115.62% 187.50% 100.00% 65.62% 121.88% 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
Q2 2009.xls 
