[AMTEK] QoQ Quarter Result on 30-Jun-2004 [#4]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -618.49%
YoY- -108.85%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 21,000 24,774 19,685 23,585 23,559 29,678 23,536 -7.31%
PBT -1,987 -2,143 -2,315 -16,123 -2,114 -7,796 -1,101 48.17%
Tax -36 -212 159 0 -130 96 -236 -71.41%
NP -2,023 -2,355 -2,156 -16,123 -2,244 -7,700 -1,337 31.76%
-
NP to SH -2,023 -2,355 -2,156 -16,123 -2,244 -7,700 -1,337 31.76%
-
Tax Rate - - - - - - - -
Total Cost 23,023 27,129 21,841 39,708 25,803 37,378 24,873 -5.01%
-
Net Worth 51,449 52,999 55,025 56,000 71,599 73,600 81,260 -26.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,449 52,999 55,025 56,000 71,599 73,600 81,260 -26.24%
NOSH 49,950 49,999 50,023 50,000 39,999 40,000 40,029 15.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -9.63% -9.51% -10.95% -68.36% -9.53% -25.95% -5.68% -
ROE -3.93% -4.44% -3.92% -28.79% -3.13% -10.46% -1.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.04 49.55 39.35 47.17 58.90 74.20 58.80 -20.02%
EPS -4.05 -4.71 -4.31 -32.25 -5.61 -19.25 -3.34 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.06 1.10 1.12 1.79 1.84 2.03 -36.35%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.00 49.55 39.37 47.17 47.12 59.36 47.07 -7.30%
EPS -4.05 -4.71 -4.31 -32.25 -4.49 -15.40 -2.67 31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.06 1.1005 1.12 1.432 1.472 1.6253 -26.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.41 0.71 0.79 1.17 1.14 1.12 -
P/RPS 1.12 0.83 1.80 1.67 1.99 1.54 1.90 -29.67%
P/EPS -11.60 -8.70 -16.47 -2.45 -20.86 -5.92 -33.53 -50.68%
EY -8.62 -11.49 -6.07 -40.82 -4.79 -16.89 -2.98 102.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.65 0.71 0.65 0.62 0.55 -11.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 27/05/04 27/02/04 28/11/03 -
Price 0.21 0.68 0.59 1.03 0.90 1.50 1.26 -
P/RPS 0.50 1.37 1.50 2.18 1.53 2.02 2.14 -62.03%
P/EPS -5.19 -14.44 -13.69 -3.19 -16.04 -7.79 -37.72 -73.31%
EY -19.29 -6.93 -7.31 -31.31 -6.23 -12.83 -2.65 275.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.64 0.54 0.92 0.50 0.82 0.62 -52.93%

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