[AMTEK] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[AMTEK] AMTEK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 29.29%
YoY- -8456.25%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 100,358 102,364 106,428 94,144 93,277 95,309 110,538 -6.24%
PBT -27,134 -14,681 -17,794 -4,404 -7,199 1,590 4,924 -
Tax -270 -360 -280 -944 -364 -1,381 -2,174 -75.13%
NP -27,404 -15,041 -18,074 -5,348 -7,563 209 2,750 -
-
NP to SH -27,404 -15,041 -18,074 -5,348 -7,563 209 2,750 -
-
Tax Rate - - - - - 86.86% 44.15% -
Total Cost 127,762 117,405 124,502 99,492 100,840 95,100 107,788 12.01%
-
Net Worth 57,002 71,606 73,608 81,260 83,588 91,784 92,332 -27.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,002 71,606 73,608 81,260 83,588 91,784 92,332 -27.51%
NOSH 50,001 40,003 40,004 40,029 39,994 40,256 39,970 16.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -27.31% -14.69% -16.98% -5.68% -8.11% 0.22% 2.49% -
ROE -48.08% -21.01% -24.55% -6.58% -9.05% 0.23% 2.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 200.71 255.89 266.04 235.18 233.22 236.76 276.55 -19.25%
EPS -54.81 -37.60 -45.18 -13.36 -18.91 0.52 6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.79 1.84 2.03 2.09 2.28 2.31 -37.57%
Adjusted Per Share Value based on latest NOSH - 40,029
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 200.72 204.73 212.86 188.29 186.56 190.62 221.08 -6.24%
EPS -54.81 -30.08 -36.15 -10.70 -15.13 0.42 5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1401 1.4322 1.4722 1.6253 1.6718 1.8357 1.8467 -27.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 1.17 1.14 1.12 0.98 1.00 1.10 -
P/RPS 0.39 0.46 0.43 0.48 0.42 0.42 0.40 -1.67%
P/EPS -1.44 -3.11 -2.52 -8.38 -5.18 192.31 15.99 -
EY -69.37 -32.14 -39.63 -11.93 -19.30 0.52 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.62 0.55 0.47 0.44 0.48 27.39%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 27/02/04 28/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.03 0.90 1.50 1.26 1.13 0.78 1.09 -
P/RPS 0.51 0.35 0.56 0.54 0.48 0.33 0.39 19.60%
P/EPS -1.88 -2.39 -3.32 -9.43 -5.98 150.00 15.84 -
EY -53.21 -41.78 -30.12 -10.60 -16.73 0.67 6.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.50 0.82 0.62 0.54 0.34 0.47 54.26%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment