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

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 82.32%
YoY- -8456.25%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 10,405 20,832 19,685 23,536 20,730 14,402 18,085 -8.79%
PBT 808 -1,228 -2,315 -1,101 355 231 2,362 -16.36%
Tax -370 -365 159 -236 -339 -231 -775 -11.58%
NP 438 -1,593 -2,156 -1,337 16 0 1,587 -19.30%
-
NP to SH 438 -1,593 -2,156 -1,337 16 -95 1,587 -19.30%
-
Tax Rate 45.79% - - - 95.49% 100.00% 32.81% -
Total Cost 9,967 22,425 21,841 24,873 20,714 14,402 16,498 -8.05%
-
Net Worth 28,193 34,956 55,025 81,260 90,799 85,153 7,895,325 -60.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 28,193 34,956 55,025 81,260 90,799 85,153 7,895,325 -60.88%
NOSH 50,344 49,937 50,023 40,029 40,000 39,978 3,967,500 -51.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.21% -7.65% -10.95% -5.68% 0.08% 0.00% 8.78% -
ROE 1.55% -4.56% -3.92% -1.65% 0.02% -0.11% 0.02% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.67 41.72 39.35 58.80 51.83 36.02 0.46 88.49%
EPS 0.87 -3.19 -4.31 -3.34 0.04 0.00 0.04 67.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.70 1.10 2.03 2.27 2.13 1.99 -19.04%
Adjusted Per Share Value based on latest NOSH - 40,029
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.81 41.67 39.37 47.07 41.46 28.80 36.17 -8.79%
EPS 0.88 -3.19 -4.31 -2.67 0.03 -0.19 3.17 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5639 0.6991 1.1005 1.6253 1.816 1.7031 157.9105 -60.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.22 0.33 0.71 1.12 0.82 1.38 2.20 -
P/RPS 1.06 0.79 1.80 1.90 1.58 3.83 482.64 -63.92%
P/EPS 25.29 -10.34 -16.47 -33.53 2,050.00 -580.74 5,500.00 -59.20%
EY 3.95 -9.67 -6.07 -2.98 0.05 -0.17 0.02 141.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.65 0.55 0.36 0.65 1.11 -15.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 26/12/02 13/11/01 22/11/00 -
Price 0.22 0.20 0.59 1.26 0.80 1.23 1.75 -
P/RPS 1.06 0.48 1.50 2.14 1.54 3.41 383.92 -62.52%
P/EPS 25.29 -6.27 -13.69 -37.72 2,000.00 -517.61 4,375.00 -57.61%
EY 3.95 -15.95 -7.31 -2.65 0.05 -0.19 0.02 141.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.54 0.62 0.35 0.58 0.88 -12.67%

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