[AMTEK] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1225.32%
YoY- 4368.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,602 43,281 38,274 22,420 6,637 6,984 7,544 223.09%
PBT 7,824 12,528 18,770 40,132 3,420 -1,028 -868 -
Tax -421 -301 -12 -356 -6,956 0 0 -
NP 7,403 12,226 18,758 39,776 -3,536 -1,028 -868 -
-
NP to SH 7,405 12,226 18,760 39,780 -3,535 -1,021 -862 -
-
Tax Rate 5.38% 2.40% 0.06% 0.89% 203.39% - - -
Total Cost 36,199 31,054 19,516 -17,356 10,173 8,012 8,412 165.27%
-
Net Worth 24,999 26,499 27,000 27,500 17,494 20,526 21,048 12.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 24,999 26,499 27,000 27,500 17,494 20,526 21,048 12.18%
NOSH 49,999 49,999 49,999 50,000 49,985 50,065 50,116 -0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.98% 28.25% 49.01% 177.41% -53.28% -14.72% -11.51% -
ROE 29.62% 46.14% 69.48% 144.65% -20.21% -4.98% -4.10% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.20 86.56 76.55 44.84 13.28 13.95 15.05 223.63%
EPS 14.81 24.45 37.52 79.56 -7.07 -2.04 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.53 0.54 0.55 0.35 0.41 0.42 12.36%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.21 86.56 76.55 44.84 13.27 13.97 15.09 223.08%
EPS 14.81 24.45 37.52 79.56 -7.07 -2.04 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.53 0.54 0.55 0.3499 0.4105 0.421 12.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.25 0.16 0.14 0.18 0.24 0.20 -
P/RPS 0.22 0.29 0.21 0.31 1.36 1.72 1.33 -69.96%
P/EPS 1.28 1.02 0.43 0.18 -2.55 -11.76 -11.63 -
EY 77.95 97.81 234.50 568.29 -39.29 -8.50 -8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.30 0.25 0.51 0.59 0.48 -14.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.17 0.19 0.20 0.49 0.17 0.17 0.25 -
P/RPS 0.19 0.22 0.26 1.09 1.28 1.22 1.66 -76.51%
P/EPS 1.15 0.78 0.53 0.62 -2.40 -8.33 -14.53 -
EY 87.12 128.70 187.60 162.37 -41.60 -12.00 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.89 0.49 0.41 0.60 -31.59%

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