[AMTEK] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[AMTEK] AMTEK HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 68.53%
YoY- -61.26%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,233 87,278 88,918 78,740 100,358 102,364 106,428 -13.77%
PBT -24,989 -8,593 -8,916 -9,260 -27,134 -14,681 -17,794 25.43%
Tax -983 -118 -106 636 -270 -360 -280 131.16%
NP -25,972 -8,712 -9,022 -8,624 -27,404 -15,041 -18,074 27.36%
-
NP to SH -25,972 -8,712 -9,022 -8,624 -27,404 -15,041 -18,074 27.36%
-
Tax Rate - - - - - - - -
Total Cost 111,205 95,990 97,940 87,364 127,762 117,405 124,502 -7.25%
-
Net Worth 35,998 51,492 53,011 55,025 57,002 71,606 73,608 -37.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 35,998 51,492 53,011 55,025 57,002 71,606 73,608 -37.95%
NOSH 49,998 49,992 50,011 50,023 50,001 40,003 40,004 16.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -30.47% -9.98% -10.15% -10.95% -27.31% -14.69% -16.98% -
ROE -72.15% -16.92% -17.02% -15.67% -48.08% -21.01% -24.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 170.47 174.58 177.80 157.41 200.71 255.89 266.04 -25.69%
EPS -51.95 -17.43 -18.04 -17.24 -54.81 -37.60 -45.18 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.03 1.06 1.10 1.14 1.79 1.84 -46.53%
Adjusted Per Share Value based on latest NOSH - 50,023
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 170.47 174.56 177.84 157.48 200.72 204.73 212.86 -13.77%
EPS -51.95 -17.42 -18.04 -17.25 -54.81 -30.08 -36.15 27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.0299 1.0603 1.1005 1.1401 1.4322 1.4722 -37.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.22 0.47 0.41 0.71 0.79 1.17 1.14 -
P/RPS 0.13 0.27 0.23 0.45 0.39 0.46 0.43 -54.98%
P/EPS -0.42 -2.70 -2.27 -4.12 -1.44 -3.11 -2.52 -69.74%
EY -236.12 -37.08 -44.00 -24.28 -69.37 -32.14 -39.63 229.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.39 0.65 0.69 0.65 0.62 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 27/05/04 27/02/04 -
Price 0.31 0.21 0.68 0.59 1.03 0.90 1.50 -
P/RPS 0.18 0.12 0.38 0.37 0.51 0.35 0.56 -53.10%
P/EPS -0.60 -1.21 -3.77 -3.42 -1.88 -2.39 -3.32 -68.06%
EY -167.57 -82.98 -26.53 -29.22 -53.21 -41.78 -30.12 214.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.20 0.64 0.54 0.90 0.50 0.82 -34.99%

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