Highlights

[AMTEK] YoY TTM Result on 2013-03-31 [#3]

Stock [AMTEK]: AMTEK HOLDINGS BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     117.22%    YoY -     148.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 30,822 42,880 45,313 48,344 50,462 33,860 7,462 26.64%
  YoY % -28.12% -5.37% -6.27% -4.20% 49.03% 353.77% -
  Horiz. % 413.05% 574.64% 607.25% 647.87% 676.25% 453.77% 100.00%
PBT -5,290 -1,075 -40 998 -55 6,623 -763 38.05%
  YoY % -392.09% -2,587.50% -104.01% 1,914.55% -100.83% 968.02% -
  Horiz. % 693.32% 140.89% 5.24% -130.80% 7.21% -868.02% 100.00%
Tax -432 -423 -628 -406 -1,164 -218 -186 15.06%
  YoY % -2.13% 32.64% -54.68% 65.12% -433.94% -17.20% -
  Horiz. % 232.26% 227.42% 337.63% 218.28% 625.81% 117.20% 100.00%
NP -5,722 -1,498 -668 592 -1,219 6,405 -949 34.87%
  YoY % -281.98% -124.25% -212.84% 148.56% -119.03% 774.92% -
  Horiz. % 602.95% 157.85% 70.39% -62.38% 128.45% -674.92% 100.00%
NP to SH -5,721 -1,599 -504 593 -1,218 6,402 -919 35.59%
  YoY % -257.79% -217.26% -184.99% 148.69% -119.03% 796.63% -
  Horiz. % 622.52% 173.99% 54.84% -64.53% 132.54% -696.63% 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% 0.00% 1,236.47% 0.00% 100.00% -
Total Cost 36,544 44,378 45,981 47,752 51,681 27,455 8,411 27.71%
  YoY % -17.65% -3.49% -3.71% -7.60% 88.24% 226.42% -
  Horiz. % 434.48% 527.62% 546.68% 567.73% 614.45% 326.42% 100.00%
Net Worth 17,999 23,999 25,499 25,999 25,499 26,499 20,499 -2.14%
  YoY % -25.00% -5.88% -1.92% 1.96% -3.78% 29.27% -
  Horiz. % 87.80% 117.07% 124.39% 126.83% 124.39% 129.27% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 17,999 23,999 25,499 25,999 25,499 26,499 20,499 -2.14%
  YoY % -25.00% -5.88% -1.92% 1.96% -3.78% 29.27% -
  Horiz. % 87.80% 117.07% 124.39% 126.83% 124.39% 129.27% 100.00%
NOSH 49,998 49,998 49,998 49,998 49,998 50,000 49,999 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -18.56 % -3.49 % -1.47 % 1.22 % -2.42 % 18.92 % -12.72 % 6.49%
  YoY % -431.81% -137.41% -220.49% 150.41% -112.79% 248.74% -
  Horiz. % 145.91% 27.44% 11.56% -9.59% 19.03% -148.74% 100.00%
ROE -31.78 % -6.66 % -1.98 % 2.28 % -4.78 % 24.16 % -4.48 % 38.57%
  YoY % -377.18% -236.36% -186.84% 147.70% -119.78% 639.29% -
  Horiz. % 709.38% 148.66% 44.20% -50.89% 106.70% -539.29% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.65 85.76 90.63 96.69 100.93 67.72 14.92 26.65%
  YoY % -28.11% -5.37% -6.27% -4.20% 49.04% 353.89% -
  Horiz. % 413.20% 574.80% 607.44% 648.06% 676.47% 453.89% 100.00%
EPS -11.44 -3.20 -1.01 1.19 -2.44 12.80 -1.84 35.56%
  YoY % -257.50% -216.83% -184.87% 148.77% -119.06% 795.65% -
  Horiz. % 621.74% 173.91% 54.89% -64.67% 132.61% -695.65% 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 0.3600 0.4800 0.5100 0.5200 0.5100 0.5300 0.4100 -2.14%
  YoY % -25.00% -5.88% -1.92% 1.96% -3.77% 29.27% -
  Horiz. % 87.80% 117.07% 124.39% 126.83% 124.39% 129.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,642
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.65 85.76 90.63 96.69 100.93 67.72 14.92 26.65%
  YoY % -28.11% -5.37% -6.27% -4.20% 49.04% 353.89% -
  Horiz. % 413.20% 574.80% 607.44% 648.06% 676.47% 453.89% 100.00%
EPS -11.44 -3.20 -1.01 1.19 -2.44 12.80 -1.84 35.56%
  YoY % -257.50% -216.83% -184.87% 148.77% -119.06% 795.65% -
  Horiz. % 621.74% 173.91% 54.89% -64.67% 132.61% -695.65% 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 0.3600 0.4800 0.5100 0.5200 0.5100 0.5300 0.4100 -2.14%
  YoY % -25.00% -5.88% -1.92% 1.96% -3.77% 29.27% -
  Horiz. % 87.80% 117.07% 124.39% 126.83% 124.39% 129.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2300 0.5100 0.2700 0.1700 0.3100 0.2500 0.2400 -
P/RPS 0.37 0.59 0.30 0.18 0.31 0.37 1.61 -21.72%
  YoY % -37.29% 96.67% 66.67% -41.94% -16.22% -77.02% -
  Horiz. % 22.98% 36.65% 18.63% 11.18% 19.25% 22.98% 100.00%
P/EPS -2.01 -15.95 -26.79 14.33 -12.73 1.95 -13.06 -26.77%
  YoY % 87.40% 40.46% -286.95% 212.57% -752.82% 114.93% -
  Horiz. % 15.39% 122.13% 205.13% -109.72% 97.47% -14.93% 100.00%
EY -49.75 -6.27 -3.73 6.98 -7.86 51.22 -7.66 36.55%
  YoY % -693.46% -68.10% -153.44% 188.80% -115.35% 768.67% -
  Horiz. % 649.48% 81.85% 48.69% -91.12% 102.61% -668.67% 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 0.64 1.06 0.53 0.33 0.61 0.47 0.59 1.36%
  YoY % -39.62% 100.00% 60.61% -45.90% 29.79% -20.34% -
  Horiz. % 108.47% 179.66% 89.83% 55.93% 103.39% 79.66% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 28/05/14 31/05/13 30/05/12 30/05/11 27/05/10 -
Price 0.2500 0.5100 0.3300 0.2050 0.2300 0.1900 0.1700 -
P/RPS 0.41 0.59 0.36 0.21 0.23 0.28 1.14 -15.66%
  YoY % -30.51% 63.89% 71.43% -8.70% -17.86% -75.44% -
  Horiz. % 35.96% 51.75% 31.58% 18.42% 20.18% 24.56% 100.00%
P/EPS -2.18 -15.95 -32.74 17.28 -9.44 1.48 -9.25 -21.39%
  YoY % 86.33% 51.28% -289.47% 283.05% -737.84% 116.00% -
  Horiz. % 23.57% 172.43% 353.95% -186.81% 102.05% -16.00% 100.00%
EY -45.77 -6.27 -3.05 5.79 -10.59 67.39 -10.81 27.16%
  YoY % -629.98% -105.57% -152.68% 154.67% -115.71% 723.40% -
  Horiz. % 423.40% 58.00% 28.21% -53.56% 97.96% -623.40% 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 0.69 1.06 0.65 0.39 0.45 0.36 0.41 9.05%
  YoY % -34.91% 63.08% 66.67% -13.33% 25.00% -12.20% -
  Horiz. % 168.29% 258.54% 158.54% 95.12% 109.76% 87.80% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers