[AMTEK] YoY Annual (Unaudited) Result on 30-Jun-2008 [#4]

Stock

[AMTEK] AMTEK HOLDINGS BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

YoY- 1.41%

Quarter Report

AMTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annual (Unaudited) Result
Revenue	43,602	6,637	10,378	17,782	31,406	35,015	85,233	-10.56%
YoY %	556.95%	-36.05%	-41.64%	-43.38%	-10.31%	-58.92%	-	-
Horiz. %	51.16%	7.79%	12.18%	20.86%	36.85%	41.08%	100.00%	-
PBT	7,824	3,420	471	-3,528	-3,556	-8,770	-24,989	-
YoY %	128.77%	626.11%	113.35%	0.79%	59.45%	64.90%	-	-
Horiz. %	-31.31%	-13.69%	-1.88%	14.12%	14.23%	35.10%	100.00%	-
Tax	-421	-6,956	-175	-206	-212	-489	-983	-13.17%
YoY %	93.95%	-3,874.86%	15.05%	2.83%	56.65%	50.25%	-	-
Horiz. %	42.83%	707.63%	17.80%	20.96%	21.57%	49.75%	100.00%	-
NP	7,403	-3,536	296	-3,734	-3,768	-9,259	-25,972	-
YoY %	309.36%	-1,294.59%	107.93%	0.90%	59.30%	64.35%	-	-
Horiz. %	-28.50%	13.61%	-1.14%	14.38%	14.51%	35.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,405	-3,535	332	-3,574	-3,625	-9,163	-25,972	-
YoY %	309.48%	-1,164.76%	109.29%	1.41%	60.44%	64.72%	-	-
Horiz. %	-28.51%	13.61%	-1.28%	13.76%	13.96%	35.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.38%	203.39%	37.15%	-	-	-	-	-
YoY %	-97.35%	447.48%	0.00%	-	-	-	-	-
Horiz. %	14.48%	547.48%	100.00%	-	-	-	-	-
Total Cost	36,199	10,173	10,082	21,516	35,174	44,274	111,205	-17.05%
YoY %	255.83%	0.90%	-53.14%	-38.83%	-20.55%	-60.19%	-	-
Horiz. %	32.55%	9.15%	9.07%	19.35%	31.63%	39.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,999	17,494	21,499	20,494	24,007	25,494	35,998	-5.89%
YoY %	42.90%	-18.63%	4.90%	-14.63%	-5.83%	-29.18%	-	-
Horiz. %	69.45%	48.60%	59.72%	56.93%	66.69%	70.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	24,999	17,494	21,499	20,494	24,007	25,494	35,998	-5.89%
YoY %	42.90%	-18.63%	4.90%	-14.63%	-5.83%	-29.18%	-	-
Horiz. %	69.45%	48.60%	59.72%	56.93%	66.69%	70.82%	100.00%	-
NOSH	49,999	49,985	49,999	49,986	50,015	49,989	49,998	0.00%
YoY %	0.03%	-0.03%	0.03%	-0.06%	0.05%	-0.02%	-	-
Horiz. %	100.00%	99.97%	100.00%	99.98%	100.03%	99.98%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	16.98%	-53.28%	2.85%	-21.00%	-12.00%	-26.44%	-30.47%	-
YoY %	131.87%	-1,969.47%	113.57%	-75.00%	54.61%	13.23%	-	-
Horiz. %	-55.73%	174.86%	-9.35%	68.92%	39.38%	86.77%	100.00%	-
ROE	29.62%	-20.21%	1.54%	-17.44%	-15.10%	-35.94%	-72.15%	-
YoY %	246.56%	-1,412.34%	108.83%	-15.50%	57.99%	50.19%	-	-
Horiz. %	-41.05%	28.01%	-2.13%	24.17%	20.93%	49.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	87.20	13.28	20.76	35.57	62.79	70.05	170.47	-10.56%
YoY %	556.63%	-36.03%	-41.64%	-43.35%	-10.36%	-58.91%	-	-
Horiz. %	51.15%	7.79%	12.18%	20.87%	36.83%	41.09%	100.00%	-
EPS	14.81	-7.07	0.66	-7.15	-7.25	-18.33	-51.95	-
YoY %	309.48%	-1,171.21%	109.23%	1.38%	60.45%	64.72%	-	-
Horiz. %	-28.51%	13.61%	-1.27%	13.76%	13.96%	35.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.50	0.35	0.43	0.41	0.48	0.51	0.72	-5.89%
YoY %	42.86%	-18.60%	4.88%	-14.58%	-5.88%	-29.17%	-	-
Horiz. %	69.44%	48.61%	59.72%	56.94%	66.67%	70.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 50,000
RPS	87.21	13.27	20.76	35.56	62.81	70.03	170.47	-10.56%
YoY %	557.20%	-36.08%	-41.62%	-43.38%	-10.31%	-58.92%	-	-
Horiz. %	51.16%	7.78%	12.18%	20.86%	36.85%	41.08%	100.00%	-
EPS	14.81	-7.07	0.66	-7.15	-7.25	-18.33	-51.95	-
YoY %	309.48%	-1,171.21%	109.23%	1.38%	60.45%	64.72%	-	-
Horiz. %	-28.51%	13.61%	-1.27%	13.76%	13.96%	35.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.50	0.3499	0.43	0.4099	0.4802	0.5099	0.72	-5.89%
YoY %	42.90%	-18.63%	4.90%	-14.64%	-5.82%	-29.18%	-	-
Horiz. %	69.44%	48.60%	59.72%	56.93%	66.69%	70.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.19	0.18	0.10	0.15	0.28	0.26	0.22	-
P/RPS	0.22	1.36	0.48	0.42	0.45	0.37	0.13	9.15%
YoY %	-83.82%	183.33%	14.29%	-6.67%	21.62%	184.62%	-	-
Horiz. %	169.23%	1,046.15%	369.23%	323.08%	346.15%	284.62%	100.00%	-
P/EPS	1.28	-2.55	15.06	-2.10	-3.86	-1.42	-0.42	-
YoY %	150.20%	-116.93%	817.14%	45.60%	-171.83%	-238.10%	-	-
Horiz. %	-304.76%	607.14%	-3,585.71%	500.00%	919.05%	338.10%	100.00%	-
EY	77.95	-39.29	6.64	-47.67	-25.89	-70.50	-236.12	-
YoY %	298.40%	-691.72%	113.93%	-84.13%	63.28%	70.14%	-	-
Horiz. %	-33.01%	16.64%	-2.81%	20.19%	10.96%	29.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.51	0.23	0.37	0.58	0.51	0.31	3.44%
YoY %	-25.49%	121.74%	-37.84%	-36.21%	13.73%	64.52%	-	-
Horiz. %	122.58%	164.52%	74.19%	119.35%	187.10%	164.52%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	30/08/10	09/09/09	28/08/08	29/08/07	30/08/06	30/08/05	-
Price	0.17	0.17	0.12	0.30	0.20	0.24	0.31	-
P/RPS	0.19	1.28	0.58	0.84	0.32	0.34	0.18	0.90%
YoY %	-85.16%	120.69%	-30.95%	162.50%	-5.88%	88.89%	-	-
Horiz. %	105.56%	711.11%	322.22%	466.67%	177.78%	188.89%	100.00%	-
P/EPS	1.15	-2.40	18.07	-4.20	-2.76	-1.31	-0.60	-
YoY %	147.92%	-113.28%	530.24%	-52.17%	-110.69%	-118.33%	-	-
Horiz. %	-191.67%	400.00%	-3,011.67%	700.00%	460.00%	218.33%	100.00%	-
EY	87.12	-41.60	5.53	-23.83	-36.24	-76.38	-167.57	-
YoY %	309.42%	-852.26%	123.21%	34.24%	52.55%	54.42%	-	-
Horiz. %	-51.99%	24.83%	-3.30%	14.22%	21.63%	45.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.49	0.28	0.73	0.42	0.47	0.43	-3.83%
YoY %	-30.61%	75.00%	-61.64%	73.81%	-10.64%	9.30%	-	-
Horiz. %	79.07%	113.95%	65.12%	169.77%	97.67%	109.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos