Highlights

[AMTEK] YoY TTM Result on 2009-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -338.71%    YoY -     -19,256.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,168 52,294 22,002 7,959 12,395 24,311 42,385 1.80%
  YoY % -9.80% 137.68% 176.44% -35.79% -49.01% -42.64% -
  Horiz. % 111.28% 123.38% 51.91% 18.78% 29.24% 57.36% 100.00%
PBT 925 -543 6,276 -2,916 71 -5,020 -5,166 -
  YoY % 270.35% -108.65% 315.23% -4,207.04% 101.41% 2.83% -
  Horiz. % -17.91% 10.51% -121.49% 56.45% -1.37% 97.17% 100.00%
Tax -653 -835 2 -175 2,282 48 -446 6.55%
  YoY % 21.80% -41,850.00% 101.14% -107.67% 4,654.17% 110.76% -
  Horiz. % 146.41% 187.22% -0.45% 39.24% -511.66% -10.76% 100.00%
NP 272 -1,378 6,278 -3,091 2,353 -4,972 -5,612 -
  YoY % 119.74% -121.95% 303.11% -231.36% 147.33% 11.40% -
  Horiz. % -4.85% 24.55% -111.87% 55.08% -41.93% 88.60% 100.00%
NP to SH 273 -1,377 6,277 -3,065 16 -4,779 -5,510 -
  YoY % 119.83% -121.94% 304.80% -19,256.25% 100.33% 13.27% -
  Horiz. % -4.95% 24.99% -113.92% 55.63% -0.29% 86.73% 100.00%
Tax Rate 70.59 % - % -0.03 % - % -3,214.08 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2.20% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 46,896 53,672 15,724 11,050 10,042 29,283 47,997 -0.39%
  YoY % -12.62% 241.34% 42.30% 10.04% -65.71% -38.99% -
  Horiz. % 97.71% 111.82% 32.76% 23.02% 20.92% 61.01% 100.00%
Net Worth 25,522 25,499 27,000 20,789 23,477 24,126 104,879 -20.97%
  YoY % 0.09% -5.56% 29.87% -11.45% -2.69% -77.00% -
  Horiz. % 24.33% 24.31% 25.74% 19.82% 22.38% 23.00% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,522 25,499 27,000 20,789 23,477 24,126 104,879 -20.97%
  YoY % 0.09% -5.56% 29.87% -11.45% -2.69% -77.00% -
  Horiz. % 24.33% 24.31% 25.74% 19.82% 22.38% 23.00% 100.00%
NOSH 50,043 49,998 50,000 49,499 49,951 51,333 183,999 -19.49%
  YoY % 0.09% -0.00% 1.01% -0.90% -2.69% -72.10% -
  Horiz. % 27.20% 27.17% 27.17% 26.90% 27.15% 27.90% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.58 % -2.64 % 28.53 % -38.84 % 18.98 % -20.45 % -13.24 % -
  YoY % 121.97% -109.25% 173.46% -304.64% 192.81% -54.46% -
  Horiz. % -4.38% 19.94% -215.48% 293.35% -143.35% 154.46% 100.00%
ROE 1.07 % -5.40 % 23.25 % -14.74 % 0.07 % -19.81 % -5.25 % -
  YoY % 119.81% -123.23% 257.73% -21,157.14% 100.35% -277.33% -
  Horiz. % -20.38% 102.86% -442.86% 280.76% -1.33% 377.33% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.25 104.59 44.00 16.08 24.81 47.36 23.04 26.44%
  YoY % -9.89% 137.70% 173.63% -35.19% -47.61% 105.56% -
  Horiz. % 409.07% 453.95% 190.97% 69.79% 107.68% 205.56% 100.00%
EPS 0.55 -2.75 12.55 -6.19 0.03 -9.31 -2.99 -
  YoY % 120.00% -121.91% 302.75% -20,733.33% 100.32% -211.37% -
  Horiz. % -18.39% 91.97% -419.73% 207.02% -1.00% 311.37% 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 0.5100 0.5400 0.4200 0.4700 0.4700 0.5700 -1.84%
  YoY % 0.00% -5.56% 28.57% -10.64% 0.00% -17.54% -
  Horiz. % 89.47% 89.47% 94.74% 73.68% 82.46% 82.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.34 104.59 44.01 15.92 24.79 48.62 84.77 1.80%
  YoY % -9.80% 137.65% 176.44% -35.78% -49.01% -42.64% -
  Horiz. % 111.29% 123.38% 51.92% 18.78% 29.24% 57.36% 100.00%
EPS 0.55 -2.75 12.55 -6.13 0.03 -9.56 -11.02 -
  YoY % 120.00% -121.91% 304.73% -20,533.33% 100.31% 13.25% -
  Horiz. % -4.99% 24.95% -113.88% 55.63% -0.27% 86.75% 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 0.5105 0.5100 0.5400 0.4158 0.4696 0.4825 2.0977 -20.97%
  YoY % 0.10% -5.56% 29.87% -11.46% -2.67% -77.00% -
  Horiz. % 24.34% 24.31% 25.74% 19.82% 22.39% 23.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2000 0.2400 0.1600 0.2000 0.2500 0.2500 0.2300 -
P/RPS 0.21 0.23 0.36 1.24 1.01 0.53 1.00 -22.88%
  YoY % -8.70% -36.11% -70.97% 22.77% 90.57% -47.00% -
  Horiz. % 21.00% 23.00% 36.00% 124.00% 101.00% 53.00% 100.00%
P/EPS 36.66 -8.71 1.27 -3.23 780.50 -2.69 -7.68 -
  YoY % 520.90% -785.83% 139.32% -100.41% 29,114.87% 64.97% -
  Horiz. % -477.34% 113.41% -16.54% 42.06% -10,162.76% 35.03% 100.00%
EY 2.73 -11.48 78.46 -30.96 0.13 -37.24 -13.02 -
  YoY % 123.78% -114.63% 353.42% -23,915.38% 100.35% -186.02% -
  Horiz. % -20.97% 88.17% -602.61% 237.79% -1.00% 286.02% 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 0.39 0.47 0.30 0.48 0.53 0.53 0.40 -0.42%
  YoY % -17.02% 56.67% -37.50% -9.43% 0.00% 32.50% -
  Horiz. % 97.50% 117.50% 75.00% 120.00% 132.50% 132.50% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 25/02/10 26/02/09 27/02/08 02/03/07 -
Price 0.1600 0.2400 0.2000 0.2500 0.1500 0.1000 0.2200 -
P/RPS 0.17 0.23 0.45 1.55 0.60 0.21 0.96 -25.04%
  YoY % -26.09% -48.89% -70.97% 158.33% 185.71% -78.12% -
  Horiz. % 17.71% 23.96% 46.88% 161.46% 62.50% 21.88% 100.00%
P/EPS 29.33 -8.71 1.59 -4.04 468.30 -1.07 -7.35 -
  YoY % 436.74% -647.80% 139.36% -100.86% 43,866.35% 85.44% -
  Horiz. % -399.05% 118.50% -21.63% 54.97% -6,371.43% 14.56% 100.00%
EY 3.41 -11.48 62.77 -24.77 0.21 -93.10 -13.61 -
  YoY % 129.70% -118.29% 353.41% -11,895.24% 100.23% -584.06% -
  Horiz. % -25.06% 84.35% -461.21% 182.00% -1.54% 684.06% 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 0.31 0.47 0.37 0.60 0.32 0.21 0.39 -3.75%
  YoY % -34.04% 27.03% -38.33% 87.50% 52.38% -46.15% -
  Horiz. % 79.49% 120.51% 94.87% 153.85% 82.05% 53.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS