[AMTEK] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock

[AMTEK] AMTEK HOLDINGS BHD

Announcement Date

29-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- -3712.9%

YoY- -574.47%

Quarter Report

AMTEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	35,015	85,233	100,358	93,277	70,268	65,816	56,340	-7.61%
YoY %	-58.92%	-15.07%	7.59%	32.74%	6.76%	16.82%	-	-
Horiz. %	62.15%	151.28%	178.13%	165.56%	124.72%	116.82%	100.00%	-
PBT	-8,770	-24,989	-27,134	-7,199	2,959	5,906	6,070	-
YoY %	64.90%	7.91%	-276.91%	-343.29%	-49.90%	-2.70%	-	-
Horiz. %	-144.48%	-411.68%	-447.02%	-118.60%	48.75%	97.30%	100.00%	-
Tax	-489	-983	-270	-364	-1,365	-2,220	-585	-2.94%
YoY %	50.25%	-264.07%	25.82%	73.33%	38.51%	-279.49%	-	-
Horiz. %	83.59%	168.03%	46.15%	62.22%	233.33%	379.49%	100.00%	-
NP	-9,259	-25,972	-27,404	-7,563	1,594	3,686	5,485	-
YoY %	64.35%	5.23%	-262.34%	-574.47%	-56.76%	-32.80%	-	-
Horiz. %	-168.81%	-473.51%	-499.62%	-137.89%	29.06%	67.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,163	-25,972	-27,404	-7,563	1,594	3,686	5,485	-
YoY %	64.72%	5.23%	-262.34%	-574.47%	-56.76%	-32.80%	-	-
Horiz. %	-167.06%	-473.51%	-499.62%	-137.89%	29.06%	67.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	46.13%	37.59%	9.64%	-
YoY %	-	-	-	-	22.72%	289.94%	-	-
Horiz. %	-	-	-	-	478.53%	389.94%	100.00%	-
Total Cost	44,274	111,205	127,762	100,840	68,674	62,130	50,855	-2.28%
YoY %	-60.19%	-12.96%	26.70%	46.84%	10.53%	22.17%	-	-
Horiz. %	87.06%	218.67%	251.23%	198.29%	135.04%	122.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,494	35,998	57,002	83,588	87,090	82,355	78,014	-16.99%
YoY %	-29.18%	-36.85%	-31.81%	-4.02%	5.75%	5.56%	-	-
Horiz. %	32.68%	46.14%	73.07%	107.14%	111.63%	105.56%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	25,494	35,998	57,002	83,588	87,090	82,355	78,014	-16.99%
YoY %	-29.18%	-36.85%	-31.81%	-4.02%	5.75%	5.56%	-	-
Horiz. %	32.68%	46.14%	73.07%	107.14%	111.63%	105.56%	100.00%	-
NOSH	49,989	49,998	50,001	39,994	39,949	39,978	40,007	3.78%
YoY %	-0.02%	-0.01%	25.02%	0.11%	-0.07%	-0.07%	-	-
Horiz. %	124.95%	124.97%	124.98%	99.97%	99.86%	99.93%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-26.44%	-30.47%	-27.31%	-8.11%	2.27%	5.60%	9.74%	-
YoY %	13.23%	-11.57%	-236.74%	-457.27%	-59.46%	-42.51%	-	-
Horiz. %	-271.46%	-312.83%	-280.39%	-83.26%	23.31%	57.49%	100.00%	-
ROE	-35.94%	-72.15%	-48.08%	-9.05%	1.83%	4.48%	7.03%	-
YoY %	50.19%	-50.06%	-431.27%	-594.54%	-59.15%	-36.27%	-	-
Horiz. %	-511.24%	-1,026.32%	-683.93%	-128.73%	26.03%	63.73%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	70.05	170.47	200.71	233.22	175.89	164.63	140.82	-10.98%
YoY %	-58.91%	-15.07%	-13.94%	32.59%	6.84%	16.91%	-	-
Horiz. %	49.74%	121.06%	142.53%	165.62%	124.90%	116.91%	100.00%	-
EPS	-18.33	-51.95	-54.81	-18.91	3.99	9.22	13.71	-
YoY %	64.72%	5.22%	-189.85%	-573.93%	-56.72%	-32.75%	-	-
Horiz. %	-133.70%	-378.92%	-399.78%	-137.93%	29.10%	67.25%	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	0.51	0.72	1.14	2.09	2.18	2.06	1.95	-20.02%
YoY %	-29.17%	-36.84%	-45.45%	-4.13%	5.83%	5.64%	-	-
Horiz. %	26.15%	36.92%	58.46%	107.18%	111.79%	105.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	70.03	170.47	200.72	186.56	140.54	131.64	112.68	-7.61%
YoY %	-58.92%	-15.07%	7.59%	32.75%	6.76%	16.83%	-	-
Horiz. %	62.15%	151.29%	178.13%	165.57%	124.72%	116.83%	100.00%	-
EPS	-18.33	-51.95	-54.81	-15.13	3.19	7.37	10.97	-
YoY %	64.72%	5.22%	-262.26%	-574.29%	-56.72%	-32.82%	-	-
Horiz. %	-167.09%	-473.56%	-499.64%	-137.92%	29.08%	67.18%	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	0.5099	0.72	1.1401	1.6718	1.7419	1.6471	1.5603	-16.99%
YoY %	-29.18%	-36.85%	-31.80%	-4.02%	5.76%	5.56%	-	-
Horiz. %	32.68%	46.14%	73.07%	107.15%	111.64%	105.56%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.26	0.22	0.79	0.98	1.20	1.09	2.55	-
P/RPS	0.37	0.13	0.39	0.42	0.68	0.66	1.81	-23.23%
YoY %	184.62%	-66.67%	-7.14%	-38.24%	3.03%	-63.54%	-	-
Horiz. %	20.44%	7.18%	21.55%	23.20%	37.57%	36.46%	100.00%	-
P/EPS	-1.42	-0.42	-1.44	-5.18	30.08	11.82	18.60	-
YoY %	-238.10%	70.83%	72.20%	-117.22%	154.48%	-36.45%	-	-
Horiz. %	-7.63%	-2.26%	-7.74%	-27.85%	161.72%	63.55%	100.00%	-
EY	-70.50	-236.12	-69.37	-19.30	3.33	8.46	5.38	-
YoY %	70.14%	-240.38%	-259.43%	-679.58%	-60.64%	57.25%	-	-
Horiz. %	-1,310.41%	-4,388.85%	-1,289.41%	-358.74%	61.90%	157.25%	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	0.51	0.31	0.69	0.47	0.55	0.53	1.31	-14.54%
YoY %	64.52%	-55.07%	46.81%	-14.55%	3.77%	-59.54%	-	-
Horiz. %	38.93%	23.66%	52.67%	35.88%	41.98%	40.46%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	30/08/05	30/08/04	29/08/03	30/08/02	29/08/01	29/08/00	-
Price	0.24	0.31	1.03	1.13	1.08	1.50	2.50	-
P/RPS	0.34	0.18	0.51	0.48	0.61	0.91	1.78	-24.10%
YoY %	88.89%	-64.71%	6.25%	-21.31%	-32.97%	-48.88%	-	-
Horiz. %	19.10%	10.11%	28.65%	26.97%	34.27%	51.12%	100.00%	-
P/EPS	-1.31	-0.60	-1.88	-5.98	27.07	16.27	18.23	-
YoY %	-118.33%	68.09%	68.56%	-122.09%	66.38%	-10.75%	-	-
Horiz. %	-7.19%	-3.29%	-10.31%	-32.80%	148.49%	89.25%	100.00%	-
EY	-76.38	-167.57	-53.21	-16.73	3.69	6.15	5.48	-
YoY %	54.42%	-214.92%	-218.05%	-553.39%	-40.00%	12.23%	-	-
Horiz. %	-1,393.80%	-3,057.85%	-970.99%	-305.29%	67.34%	112.23%	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	0.47	0.43	0.90	0.54	0.50	0.73	1.28	-15.37%
YoY %	9.30%	-52.22%	66.67%	8.00%	-31.51%	-42.97%	-	-
Horiz. %	36.72%	33.59%	70.31%	42.19%	39.06%	57.03%	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