[AMTEK] YoY TTM Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 8,190 22,982 27,233 34,686 42,151 45,619 47,168 -25.30% YoY % -64.36% -15.61% -21.49% -17.71% -7.60% -3.28% - Horiz. % 17.36% 48.72% 57.74% 73.54% 89.36% 96.72% 100.00%
PBT -2,755 -3,690 -3,500 -4,553 -813 181 925 - YoY % 25.34% -5.43% 23.13% -460.02% -549.17% -80.43% - Horiz. % -297.84% -398.92% -378.38% -492.22% -87.89% 19.57% 100.00%
Tax 0 0 -6 -469 -646 -670 -653 - YoY % 0.00% 0.00% 98.72% 27.40% 3.58% -2.60% - Horiz. % -0.00% -0.00% 0.92% 71.82% 98.93% 102.60% 100.00%
NP -2,755 -3,690 -3,506 -5,022 -1,459 -489 272 - YoY % 25.34% -5.25% 30.19% -244.21% -198.36% -279.78% - Horiz. % -1,012.87% -1,356.62% -1,288.97% -1,846.32% -536.40% -179.78% 100.00%
NP to SH -2,755 -3,740 -3,505 -5,123 -1,458 -325 273 - YoY % 26.34% -6.70% 31.58% -251.37% -348.62% -219.05% - Horiz. % -1,009.16% -1,369.96% -1,283.88% -1,876.56% -534.07% -119.05% 100.00%
Tax Rate - % - % - % - % - % 370.17 % 70.59 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 424.39% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 524.39% 100.00%
Total Cost 10,945 26,672 30,739 39,708 43,610 46,108 46,896 -21.53% YoY % -58.96% -13.23% -22.59% -8.95% -5.42% -1.68% - Horiz. % 23.34% 56.87% 65.55% 84.67% 92.99% 98.32% 100.00%
Net Worth 8,999 11,499 15,499 18,999 23,999 25,499 25,522 -15.94% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% -0.09% - Horiz. % 35.26% 45.06% 60.73% 74.44% 94.03% 99.91% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 8,999 11,499 15,499 18,999 23,999 25,499 25,522 -15.94% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% -0.09% - Horiz. % 35.26% 45.06% 60.73% 74.44% 94.03% 99.91% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 50,043 -0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.09% - Horiz. % 99.91% 99.91% 99.91% 99.91% 99.91% 99.91% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -33.64 % -16.06 % -12.87 % -14.48 % -3.46 % -1.07 % 0.58 % - YoY % -109.46% -24.79% 11.12% -318.50% -223.36% -284.48% - Horiz. % -5,800.00% -2,768.97% -2,218.97% -2,496.55% -596.55% -184.48% 100.00%
ROE -30.61 % -32.52 % -22.61 % -26.96 % -6.08 % -1.27 % 1.07 % - YoY % 5.87% -43.83% 16.14% -343.42% -378.74% -218.69% - Horiz. % -2,860.75% -3,039.25% -2,113.08% -2,519.63% -568.22% -118.69% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.38 45.97 54.47 69.37 84.30 91.24 94.25 -25.29% YoY % -64.37% -15.60% -21.48% -17.71% -7.61% -3.19% - Horiz. % 17.38% 48.77% 57.79% 73.60% 89.44% 96.81% 100.00%
EPS -5.51 -7.48 -7.01 -10.25 -2.92 -0.65 0.55 - YoY % 26.34% -6.70% 31.61% -251.03% -349.23% -218.18% - Horiz. % -1,001.82% -1,360.00% -1,274.55% -1,863.64% -530.91% -118.18% 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 0.1800 0.2300 0.3100 0.3800 0.4800 0.5100 0.5100 -15.93% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% 0.00% - Horiz. % 35.29% 45.10% 60.78% 74.51% 94.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.38 45.97 54.47 69.37 84.30 91.24 94.34 -25.30% YoY % -64.37% -15.60% -21.48% -17.71% -7.61% -3.29% - Horiz. % 17.36% 48.73% 57.74% 73.53% 89.36% 96.71% 100.00%
EPS -5.51 -7.48 -7.01 -10.25 -2.92 -0.65 0.55 - YoY % 26.34% -6.70% 31.61% -251.03% -349.23% -218.18% - Horiz. % -1,001.82% -1,360.00% -1,274.55% -1,863.64% -530.91% -118.18% 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 0.1800 0.2300 0.3100 0.3800 0.4800 0.5100 0.5105 -15.94% YoY % -21.74% -25.81% -18.42% -20.83% -5.88% -0.10% - Horiz. % 35.26% 45.05% 60.72% 74.44% 94.03% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2700 0.3350 0.2200 0.2650 0.3100 0.2350 0.2000 -
P/RPS 1.65 0.73 0.40 0.38 0.37 0.26 0.21 40.98% YoY % 126.03% 82.50% 5.26% 2.70% 42.31% 23.81% - Horiz. % 785.71% 347.62% 190.48% 180.95% 176.19% 123.81% 100.00%
P/EPS -4.90 -4.48 -3.14 -2.59 -10.63 -36.15 36.66 - YoY % -9.38% -42.68% -21.24% 75.63% 70.59% -198.61% - Horiz. % -13.37% -12.22% -8.57% -7.06% -29.00% -98.61% 100.00%
EY -20.41 -22.33 -31.86 -38.67 -9.41 -2.77 2.73 - YoY % 8.60% 29.91% 17.61% -310.95% -239.71% -201.47% - Horiz. % -747.62% -817.95% -1,167.03% -1,416.48% -344.69% -101.47% 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 1.50 1.46 0.71 0.70 0.65 0.46 0.39 25.16% YoY % 2.74% 105.63% 1.43% 7.69% 41.30% 17.95% - Horiz. % 384.62% 374.36% 182.05% 179.49% 166.67% 117.95% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 -
Price 0.2800 0.2850 0.2600 0.2500 0.6000 0.2400 0.1600 -
P/RPS 1.71 0.62 0.48 0.36 0.71 0.26 0.17 46.90% YoY % 175.81% 29.17% 33.33% -49.30% 173.08% 52.94% - Horiz. % 1,005.88% 364.71% 282.35% 211.76% 417.65% 152.94% 100.00%
P/EPS -5.08 -3.81 -3.71 -2.44 -20.58 -36.92 29.33 - YoY % -33.33% -2.70% -52.05% 88.14% 44.26% -225.88% - Horiz. % -17.32% -12.99% -12.65% -8.32% -70.17% -125.88% 100.00%
EY -19.68 -26.25 -26.96 -40.99 -4.86 -2.71 3.41 - YoY % 25.03% 2.63% 34.23% -743.42% -79.34% -179.47% - Horiz. % -577.13% -769.79% -790.62% -1,202.05% -142.52% -79.47% 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 1.56 1.24 0.84 0.66 1.25 0.47 0.31 30.89% YoY % 25.81% 47.62% 27.27% -47.20% 165.96% 51.61% - Horiz. % 503.23% 400.00% 270.97% 212.90% 403.23% 151.61% 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
Amtek Q2 2017.pdf 
