[AMTEK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 104.78%
YoY- 127.5%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,406 25,554 19,672 10,405 35,015 54,493 39,646 -14.42%
PBT -3,556 95 818 808 -8,770 -4,726 -2,782 17.83%
Tax -212 -376 -352 -370 -489 -466 -501 -43.72%
NP -3,768 -281 466 438 -9,259 -5,192 -3,283 9.64%
-
NP to SH -3,625 -156 530 438 -9,163 -5,205 -3,283 6.84%
-
Tax Rate - 395.79% 43.03% 45.79% - - - -
Total Cost 35,174 25,835 19,206 9,967 44,274 59,685 42,929 -12.47%
-
Net Worth 24,007 27,677 36,841 28,193 25,494 30,494 36,477 -24.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 24,007 27,677 36,841 28,193 25,494 30,494 36,477 -24.39%
NOSH 50,015 50,322 64,634 50,344 49,989 49,990 49,969 0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -12.00% -1.10% 2.37% 4.21% -26.44% -9.53% -8.28% -
ROE -15.10% -0.56% 1.44% 1.55% -35.94% -17.07% -9.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.79 50.78 30.44 20.67 70.05 109.01 79.34 -14.47%
EPS -7.25 -0.31 1.06 0.87 -18.33 -10.41 -6.57 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.55 0.57 0.56 0.51 0.61 0.73 -24.44%
Adjusted Per Share Value based on latest NOSH - 50,344
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.81 51.11 39.34 20.81 70.03 108.99 79.29 -14.42%
EPS -7.25 -0.31 1.06 0.88 -18.33 -10.41 -6.57 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4802 0.5536 0.7368 0.5639 0.5099 0.6099 0.7296 -24.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.28 0.23 0.22 0.26 0.33 0.25 -
P/RPS 0.45 0.55 0.76 1.06 0.37 0.30 0.32 25.59%
P/EPS -3.86 -90.32 28.05 25.29 -1.42 -3.17 -3.81 0.87%
EY -25.89 -1.11 3.57 3.95 -70.50 -31.55 -26.28 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.40 0.39 0.51 0.54 0.34 42.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 02/03/07 30/11/06 30/08/06 09/06/06 08/03/06 -
Price 0.20 0.22 0.22 0.22 0.24 0.28 0.23 -
P/RPS 0.32 0.43 0.72 1.06 0.34 0.26 0.29 6.80%
P/EPS -2.76 -70.97 26.83 25.29 -1.31 -2.69 -3.50 -14.68%
EY -36.24 -1.41 3.73 3.95 -76.38 -37.19 -28.57 17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.39 0.39 0.47 0.46 0.32 19.93%

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