[AMTEK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -575.92%
YoY- -757.24%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 19,685 100,358 76,773 53,214 23,536 93,277 71,482 -57.57%
PBT -2,315 -27,134 -11,011 -8,897 -1,101 -7,199 1,193 -
Tax 159 -270 -270 -140 -236 -364 -1,036 -
NP -2,156 -27,404 -11,281 -9,037 -1,337 -7,563 157 -
-
NP to SH -2,156 -27,404 -11,281 -9,037 -1,337 -7,563 157 -
-
Tax Rate - - - - - - 86.84% -
Total Cost 21,841 127,762 88,054 62,251 24,873 100,840 71,325 -54.47%
-
Net Worth 55,025 57,002 71,606 73,608 81,260 83,588 91,784 -28.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 55,025 57,002 71,606 73,608 81,260 83,588 91,784 -28.83%
NOSH 50,023 50,001 40,003 40,004 40,029 39,994 40,256 15.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -10.95% -27.31% -14.69% -16.98% -5.68% -8.11% 0.22% -
ROE -3.92% -48.08% -15.75% -12.28% -1.65% -9.05% 0.17% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.35 200.71 191.92 133.02 58.80 233.22 177.57 -63.27%
EPS -4.31 -54.81 -28.20 -22.59 -3.34 -18.91 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.79 1.84 2.03 2.09 2.28 -38.40%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.37 200.72 153.55 106.43 47.07 186.56 142.97 -57.57%
EPS -4.31 -54.81 -22.56 -18.07 -2.67 -15.13 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1005 1.1401 1.4322 1.4722 1.6253 1.6718 1.8357 -28.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.71 0.79 1.17 1.14 1.12 0.98 1.00 -
P/RPS 1.80 0.39 0.61 0.86 1.90 0.42 0.56 117.33%
P/EPS -16.47 -1.44 -4.15 -5.05 -33.53 -5.18 256.41 -
EY -6.07 -69.37 -24.10 -19.82 -2.98 -19.30 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.65 0.62 0.55 0.47 0.44 29.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 27/05/04 27/02/04 28/11/03 29/08/03 29/05/03 -
Price 0.59 1.03 0.90 1.50 1.26 1.13 0.78 -
P/RPS 1.50 0.51 0.47 1.13 2.14 0.48 0.44 126.00%
P/EPS -13.69 -1.88 -3.19 -6.64 -37.72 -5.98 200.00 -
EY -7.31 -53.21 -31.33 -15.06 -2.65 -16.73 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.90 0.50 0.82 0.62 0.54 0.34 36.01%

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