[AMTEK] YoY TTM Result on 2012-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 42,880 45,313 48,344 50,462 33,860 7,462 9,853 27.76% YoY % -5.37% -6.27% -4.20% 49.03% 353.77% -24.27% - Horiz. % 435.20% 459.89% 490.65% 512.15% 343.65% 75.73% 100.00%
PBT -1,075 -40 998 -55 6,623 -763 -1,699 -7.34% YoY % -2,587.50% -104.01% 1,914.55% -100.83% 968.02% 55.09% - Horiz. % 63.27% 2.35% -58.74% 3.24% -389.82% 44.91% 100.00%
Tax -423 -628 -406 -1,164 -218 -186 2,363 - YoY % 32.64% -54.68% 65.12% -433.94% -17.20% -107.87% - Horiz. % -17.90% -26.58% -17.18% -49.26% -9.23% -7.87% 100.00%
NP -1,498 -668 592 -1,219 6,405 -949 664 - YoY % -124.25% -212.84% 148.56% -119.03% 774.92% -242.92% - Horiz. % -225.60% -100.60% 89.16% -183.58% 964.61% -142.92% 100.00%
NP to SH -1,599 -504 593 -1,218 6,402 -919 -1,735 -1.35% YoY % -217.26% -184.99% 148.69% -119.03% 796.63% 47.03% - Horiz. % 92.16% 29.05% -34.18% 70.20% -368.99% 52.97% 100.00%
Tax Rate - % - % 40.68 % - % 3.29 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1,236.47% 0.00% 100.00% - -
Total Cost 44,378 45,981 47,752 51,681 27,455 8,411 9,189 30.00% YoY % -3.49% -3.71% -7.60% 88.24% 226.42% -8.47% - Horiz. % 482.95% 500.39% 519.66% 562.42% 298.78% 91.53% 100.00%
Net Worth 23,999 25,499 25,999 25,499 26,499 20,499 21,008 2.24% YoY % -5.88% -1.92% 1.96% -3.78% 29.27% -2.42% - Horiz. % 114.24% 121.38% 123.76% 121.38% 126.14% 97.58% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 23,999 25,499 25,999 25,499 26,499 20,499 21,008 2.24% YoY % -5.88% -1.92% 1.96% -3.78% 29.27% -2.42% - Horiz. % 114.24% 121.38% 123.76% 121.38% 126.14% 97.58% 100.00%
NOSH 49,998 49,998 49,998 49,998 50,000 49,999 50,020 -0.01% YoY % 0.00% 0.00% 0.00% -0.00% 0.00% -0.04% - Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.96% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -3.49 % -1.47 % 1.22 % -2.42 % 18.92 % -12.72 % 6.74 % - YoY % -137.41% -220.49% 150.41% -112.79% 248.74% -288.72% - Horiz. % -51.78% -21.81% 18.10% -35.91% 280.71% -188.72% 100.00%
ROE -6.66 % -1.98 % 2.28 % -4.78 % 24.16 % -4.48 % -8.26 % -3.52% YoY % -236.36% -186.84% 147.70% -119.78% 639.29% 45.76% - Horiz. % 80.63% 23.97% -27.60% 57.87% -292.49% 54.24% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 85.76 90.63 96.69 100.93 67.72 14.92 19.70 27.77% YoY % -5.37% -6.27% -4.20% 49.04% 353.89% -24.26% - Horiz. % 435.33% 460.05% 490.81% 512.34% 343.76% 75.74% 100.00%
EPS -3.20 -1.01 1.19 -2.44 12.80 -1.84 -3.47 -1.34% YoY % -216.83% -184.87% 148.77% -119.06% 795.65% 46.97% - Horiz. % 92.22% 29.11% -34.29% 70.32% -368.88% 53.03% 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 0.4800 0.5100 0.5200 0.5100 0.5300 0.4100 0.4200 2.25% YoY % -5.88% -1.92% 1.96% -3.77% 29.27% -2.38% - Horiz. % 114.29% 121.43% 123.81% 121.43% 126.19% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 85.76 90.63 96.69 100.93 67.72 14.92 19.71 27.76% YoY % -5.37% -6.27% -4.20% 49.04% 353.89% -24.30% - Horiz. % 435.11% 459.82% 490.56% 512.08% 343.58% 75.70% 100.00%
EPS -3.20 -1.01 1.19 -2.44 12.80 -1.84 -3.47 -1.34% YoY % -216.83% -184.87% 148.77% -119.06% 795.65% 46.97% - Horiz. % 92.22% 29.11% -34.29% 70.32% -368.88% 53.03% 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 0.4800 0.5100 0.5200 0.5100 0.5300 0.4100 0.4202 2.24% YoY % -5.88% -1.92% 1.96% -3.77% 29.27% -2.43% - Horiz. % 114.23% 121.37% 123.75% 121.37% 126.13% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.5100 0.2700 0.1700 0.3100 0.2500 0.2400 0.1000 -
P/RPS 0.59 0.30 0.18 0.31 0.37 1.61 0.51 2.46% YoY % 96.67% 66.67% -41.94% -16.22% -77.02% 215.69% - Horiz. % 115.69% 58.82% 35.29% 60.78% 72.55% 315.69% 100.00%
P/EPS -15.95 -26.79 14.33 -12.73 1.95 -13.06 -2.88 33.00% YoY % 40.46% -286.95% 212.57% -752.82% 114.93% -353.47% - Horiz. % 553.82% 930.21% -497.57% 442.01% -67.71% 453.47% 100.00%
EY -6.27 -3.73 6.98 -7.86 51.22 -7.66 -34.69 -24.80% YoY % -68.10% -153.44% 188.80% -115.35% 768.67% 77.92% - Horiz. % 18.07% 10.75% -20.12% 22.66% -147.65% 22.08% 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 1.06 0.53 0.33 0.61 0.47 0.59 0.24 28.08% YoY % 100.00% 60.61% -45.90% 29.79% -20.34% 145.83% - Horiz. % 441.67% 220.83% 137.50% 254.17% 195.83% 245.83% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 31/05/13 30/05/12 30/05/11 27/05/10 29/05/09 -
Price 0.5100 0.3300 0.2050 0.2300 0.1900 0.1700 0.1000 -
P/RPS 0.59 0.36 0.21 0.23 0.28 1.14 0.51 2.46% YoY % 63.89% 71.43% -8.70% -17.86% -75.44% 123.53% - Horiz. % 115.69% 70.59% 41.18% 45.10% 54.90% 223.53% 100.00%
P/EPS -15.95 -32.74 17.28 -9.44 1.48 -9.25 -2.88 33.00% YoY % 51.28% -289.47% 283.05% -737.84% 116.00% -221.18% - Horiz. % 553.82% 1,136.81% -600.00% 327.78% -51.39% 321.18% 100.00%
EY -6.27 -3.05 5.79 -10.59 67.39 -10.81 -34.69 -24.80% YoY % -105.57% -152.68% 154.67% -115.71% 723.40% 68.84% - Horiz. % 18.07% 8.79% -16.69% 30.53% -194.26% 31.16% 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 1.06 0.65 0.39 0.45 0.36 0.41 0.24 28.08% YoY % 63.08% 66.67% -13.33% 25.00% -12.20% 70.83% - Horiz. % 441.67% 270.83% 162.50% 187.50% 150.00% 170.83% 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
Q3 2012.xls 
