[AMTEK] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[AMTEK] AMTEK HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 82.68%
YoY- -8456.25%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 23,585 23,559 29,678 23,536 21,795 16,213 34,539 -22.47%
PBT -16,123 -2,114 -7,796 -1,101 -8,392 -1,269 2,107 -
Tax 0 -130 96 -236 672 51 -748 -
NP -16,123 -2,244 -7,700 -1,337 -7,720 -1,218 1,359 -
-
NP to SH -16,123 -2,244 -7,700 -1,337 -7,720 -1,218 1,359 -
-
Tax Rate - - - - - - 35.50% -
Total Cost 39,708 25,803 37,378 24,873 29,515 17,431 33,180 12.73%
-
Net Worth 56,000 71,599 73,600 81,260 83,599 91,050 92,332 -28.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 56,000 71,599 73,600 81,260 83,599 91,050 92,332 -28.37%
NOSH 50,000 39,999 40,000 40,029 40,000 39,934 39,970 16.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -68.36% -9.53% -25.95% -5.68% -35.42% -7.51% 3.93% -
ROE -28.79% -3.13% -10.46% -1.65% -9.23% -1.34% 1.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.17 58.90 74.20 58.80 54.49 40.60 86.41 -33.23%
EPS -32.25 -5.61 -19.25 -3.34 -19.30 -3.05 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.79 1.84 2.03 2.09 2.28 2.31 -38.31%
Adjusted Per Share Value based on latest NOSH - 40,029
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.17 47.12 59.36 47.07 43.59 32.43 69.08 -22.47%
EPS -32.25 -4.49 -15.40 -2.67 -15.44 -2.44 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.432 1.472 1.6253 1.672 1.8211 1.8467 -28.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 1.17 1.14 1.12 0.98 1.00 1.10 -
P/RPS 1.67 1.99 1.54 1.90 1.80 2.46 1.27 20.04%
P/EPS -2.45 -20.86 -5.92 -33.53 -5.08 -32.79 32.35 -
EY -40.82 -4.79 -16.89 -2.98 -19.69 -3.05 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.62 0.55 0.47 0.44 0.48 29.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 27/02/04 28/11/03 29/08/03 29/05/03 28/02/03 -
Price 1.03 0.90 1.50 1.26 1.13 0.78 1.09 -
P/RPS 2.18 1.53 2.02 2.14 2.07 1.92 1.26 44.16%
P/EPS -3.19 -16.04 -7.79 -37.72 -5.85 -25.57 32.06 -
EY -31.31 -6.23 -12.83 -2.65 -17.08 -3.91 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.50 0.82 0.62 0.54 0.34 0.47 56.54%

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