Highlights

[AMTEK] YoY TTM Result on 2014-12-31 [#2]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -73.57%    YoY -     -348.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 22,982 27,233 34,686 42,151 45,619 47,168 52,294 -12.79%
  YoY % -15.61% -21.49% -17.71% -7.60% -3.28% -9.80% -
  Horiz. % 43.95% 52.08% 66.33% 80.60% 87.24% 90.20% 100.00%
PBT -3,690 -3,500 -4,553 -813 181 925 -543 37.59%
  YoY % -5.43% 23.13% -460.02% -549.17% -80.43% 270.35% -
  Horiz. % 679.56% 644.57% 838.49% 149.72% -33.33% -170.35% 100.00%
Tax 0 -6 -469 -646 -670 -653 -835 -
  YoY % 0.00% 98.72% 27.40% 3.58% -2.60% 21.80% -
  Horiz. % -0.00% 0.72% 56.17% 77.37% 80.24% 78.20% 100.00%
NP -3,690 -3,506 -5,022 -1,459 -489 272 -1,378 17.82%
  YoY % -5.25% 30.19% -244.21% -198.36% -279.78% 119.74% -
  Horiz. % 267.78% 254.43% 364.44% 105.88% 35.49% -19.74% 100.00%
NP to SH -3,740 -3,505 -5,123 -1,458 -325 273 -1,377 18.10%
  YoY % -6.70% 31.58% -251.37% -348.62% -219.05% 119.83% -
  Horiz. % 271.60% 254.54% 372.04% 105.88% 23.60% -19.83% 100.00%
Tax Rate - % - % - % - % 370.17 % 70.59 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 424.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 524.39% 100.00% -
Total Cost 26,672 30,739 39,708 43,610 46,108 46,896 53,672 -10.99%
  YoY % -13.23% -22.59% -8.95% -5.42% -1.68% -12.62% -
  Horiz. % 49.69% 57.27% 73.98% 81.25% 85.91% 87.38% 100.00%
Net Worth 11,499 15,499 18,999 23,999 25,499 25,522 25,499 -12.42%
  YoY % -25.81% -18.42% -20.83% -5.88% -0.09% 0.09% -
  Horiz. % 45.10% 60.78% 74.51% 94.12% 100.00% 100.09% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 11,499 15,499 18,999 23,999 25,499 25,522 25,499 -12.42%
  YoY % -25.81% -18.42% -20.83% -5.88% -0.09% 0.09% -
  Horiz. % 45.10% 60.78% 74.51% 94.12% 100.00% 100.09% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 50,043 49,998 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.09% 0.09% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.09% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -16.06 % -12.87 % -14.48 % -3.46 % -1.07 % 0.58 % -2.64 % 35.07%
  YoY % -24.79% 11.12% -318.50% -223.36% -284.48% 121.97% -
  Horiz. % 608.33% 487.50% 548.48% 131.06% 40.53% -21.97% 100.00%
ROE -32.52 % -22.61 % -26.96 % -6.08 % -1.27 % 1.07 % -5.40 % 34.85%
  YoY % -43.83% 16.14% -343.42% -378.74% -218.69% 119.81% -
  Horiz. % 602.22% 418.70% 499.26% 112.59% 23.52% -19.81% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.97 54.47 69.37 84.30 91.24 94.25 104.59 -12.79%
  YoY % -15.60% -21.48% -17.71% -7.61% -3.19% -9.89% -
  Horiz. % 43.95% 52.08% 66.33% 80.60% 87.24% 90.11% 100.00%
EPS -7.48 -7.01 -10.25 -2.92 -0.65 0.55 -2.75 18.13%
  YoY % -6.70% 31.61% -251.03% -349.23% -218.18% 120.00% -
  Horiz. % 272.00% 254.91% 372.73% 106.18% 23.64% -20.00% 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 0.2300 0.3100 0.3800 0.4800 0.5100 0.5100 0.5100 -12.42%
  YoY % -25.81% -18.42% -20.83% -5.88% 0.00% 0.00% -
  Horiz. % 45.10% 60.78% 74.51% 94.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.97 54.47 69.37 84.30 91.24 94.34 104.59 -12.79%
  YoY % -15.60% -21.48% -17.71% -7.61% -3.29% -9.80% -
  Horiz. % 43.95% 52.08% 66.33% 80.60% 87.24% 90.20% 100.00%
EPS -7.48 -7.01 -10.25 -2.92 -0.65 0.55 -2.75 18.13%
  YoY % -6.70% 31.61% -251.03% -349.23% -218.18% 120.00% -
  Horiz. % 272.00% 254.91% 372.73% 106.18% 23.64% -20.00% 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 0.2300 0.3100 0.3800 0.4800 0.5100 0.5105 0.5100 -12.42%
  YoY % -25.81% -18.42% -20.83% -5.88% -0.10% 0.10% -
  Horiz. % 45.10% 60.78% 74.51% 94.12% 100.00% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3350 0.2200 0.2650 0.3100 0.2350 0.2000 0.2400 -
P/RPS 0.73 0.40 0.38 0.37 0.26 0.21 0.23 21.21%
  YoY % 82.50% 5.26% 2.70% 42.31% 23.81% -8.70% -
  Horiz. % 317.39% 173.91% 165.22% 160.87% 113.04% 91.30% 100.00%
P/EPS -4.48 -3.14 -2.59 -10.63 -36.15 36.66 -8.71 -10.48%
  YoY % -42.68% -21.24% 75.63% 70.59% -198.61% 520.90% -
  Horiz. % 51.44% 36.05% 29.74% 122.04% 415.04% -420.90% 100.00%
EY -22.33 -31.86 -38.67 -9.41 -2.77 2.73 -11.48 11.72%
  YoY % 29.91% 17.61% -310.95% -239.71% -201.47% 123.78% -
  Horiz. % 194.51% 277.53% 336.85% 81.97% 24.13% -23.78% 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 1.46 0.71 0.70 0.65 0.46 0.39 0.47 20.77%
  YoY % 105.63% 1.43% 7.69% 41.30% 17.95% -17.02% -
  Horiz. % 310.64% 151.06% 148.94% 138.30% 97.87% 82.98% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 -
Price 0.2850 0.2600 0.2500 0.6000 0.2400 0.1600 0.2400 -
P/RPS 0.62 0.48 0.36 0.71 0.26 0.17 0.23 17.95%
  YoY % 29.17% 33.33% -49.30% 173.08% 52.94% -26.09% -
  Horiz. % 269.57% 208.70% 156.52% 308.70% 113.04% 73.91% 100.00%
P/EPS -3.81 -3.71 -2.44 -20.58 -36.92 29.33 -8.71 -12.86%
  YoY % -2.70% -52.05% 88.14% 44.26% -225.88% 436.74% -
  Horiz. % 43.74% 42.59% 28.01% 236.28% 423.88% -336.74% 100.00%
EY -26.25 -26.96 -40.99 -4.86 -2.71 3.41 -11.48 14.77%
  YoY % 2.63% 34.23% -743.42% -79.34% -179.47% 129.70% -
  Horiz. % 228.66% 234.84% 357.06% 42.33% 23.61% -29.70% 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 1.24 0.84 0.66 1.25 0.47 0.31 0.47 17.53%
  YoY % 47.62% 27.27% -47.20% 165.96% 51.61% -34.04% -
  Horiz. % 263.83% 178.72% 140.43% 265.96% 100.00% 65.96% 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