[AMTEK] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1225.32%
YoY- 4368.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 47,916 48,816 63,456 22,420 6,636 11,400 23,968 12.22%
PBT 3,816 -944 2,276 40,132 -932 -4,792 -3,004 -
Tax -1,344 -1,524 -788 -356 0 0 -88 57.44%
NP 2,472 -2,468 1,488 39,776 -932 -4,792 -3,092 -
-
NP to SH 2,472 -2,468 1,488 39,780 -932 -4,740 -2,804 -
-
Tax Rate 35.22% - 34.62% 0.89% - - - -
Total Cost 45,444 51,284 61,968 -17,356 7,568 16,192 27,060 9.01%
-
Net Worth 24,999 24,499 25,135 27,500 20,821 19,500 23,032 1.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 24,999 24,499 25,135 27,500 20,821 19,500 23,032 1.37%
NOSH 49,998 49,998 50,270 50,000 49,574 50,000 50,071 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.16% -5.06% 2.34% 177.41% -14.04% -42.04% -12.90% -
ROE 9.89% -10.07% 5.92% 144.65% -4.48% -24.31% -12.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 95.83 97.63 126.23 44.84 13.39 22.80 47.87 12.25%
EPS 4.96 -4.92 2.96 79.56 -1.88 -9.48 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.50 0.55 0.42 0.39 0.46 1.39%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 95.83 97.63 126.92 44.84 13.27 22.80 47.94 12.22%
EPS 4.96 -4.92 2.98 79.56 -1.86 -9.48 -5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.5027 0.55 0.4164 0.39 0.4607 1.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.22 0.19 0.14 0.11 0.25 0.20 -
P/RPS 0.23 0.23 0.15 0.31 0.82 1.10 0.42 -9.54%
P/EPS 4.45 -4.46 6.42 0.18 -5.85 -2.64 -3.57 -
EY 22.47 -22.44 15.58 568.29 -17.09 -37.92 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.38 0.25 0.26 0.64 0.43 0.38%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 28/11/07 -
Price 0.235 0.22 0.23 0.49 0.25 0.25 0.20 -
P/RPS 0.25 0.23 0.18 1.09 1.87 1.10 0.42 -8.27%
P/EPS 4.75 -4.46 7.77 0.62 -13.30 -2.64 -3.57 -
EY 21.04 -22.44 12.87 162.37 -7.52 -37.92 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.89 0.60 0.64 0.43 1.49%

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