[AMTEK] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[AMTEK] AMTEK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 142.87%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,578 41,542 47,928 51,230 55,658 38,274 7,544 26.25%
PBT -3,308 -866 2,576 2,674 2,038 18,770 -868 24.96%
Tax 0 0 -874 -1,618 -840 -12 0 -
NP -3,308 -866 1,702 1,056 1,198 18,758 -868 24.96%
-
NP to SH -3,306 -864 1,704 1,058 1,200 18,760 -862 25.09%
-
Tax Rate - - 33.93% 60.51% 41.22% 0.06% - -
Total Cost 33,886 42,408 46,226 50,174 54,460 19,516 8,412 26.12%
-
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 18,999 23,999 25,559 25,499 25,499 27,000 21,048 -1.69%
NOSH 49,998 49,998 49,998 49,998 49,998 49,999 50,116 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -10.82% -2.08% 3.55% 2.06% 2.15% 49.01% -11.51% -
ROE -17.40% -3.60% 6.67% 4.15% 4.71% 69.48% -4.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.16 83.09 95.63 102.46 111.32 76.55 15.05 26.31%
EPS -6.62 -1.72 3.40 2.12 2.40 37.52 -1.72 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.48 0.51 0.51 0.51 0.54 0.42 -1.65%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.16 83.09 95.63 102.46 111.32 76.55 15.09 26.25%
EPS -6.62 -1.72 3.40 2.12 2.40 37.52 -1.72 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.48 0.51 0.51 0.51 0.54 0.421 -1.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.265 0.31 0.235 0.20 0.24 0.16 0.20 -
P/RPS 0.43 0.37 0.25 0.20 0.22 0.21 1.33 -17.14%
P/EPS -4.01 -17.94 6.91 9.45 10.00 0.43 -11.63 -16.25%
EY -24.95 -5.57 14.47 10.58 10.00 234.50 -8.60 19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.46 0.39 0.47 0.30 0.48 6.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.25 0.60 0.24 0.16 0.24 0.20 0.25 -
P/RPS 0.41 0.72 0.25 0.16 0.22 0.26 1.66 -20.78%
P/EPS -3.78 -34.72 7.06 7.56 10.00 0.53 -14.53 -20.09%
EY -26.45 -2.88 14.17 13.23 10.00 187.60 -6.88 25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.25 0.47 0.31 0.47 0.37 0.60 1.60%

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