[AMTEK] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[AMTEK] AMTEK HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -575.92%
YoY- -757.24%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 19,672 39,646 44,459 53,214 55,269 37,326 40,928 -11.48%
PBT 818 -2,782 -4,458 -8,897 2,462 2,555 5,383 -26.93%
Tax -352 -501 -53 -140 -1,087 -1,148 -2,195 -26.28%
NP 466 -3,283 -4,511 -9,037 1,375 1,407 3,188 -27.41%
-
NP to SH 530 -3,283 -4,511 -9,037 1,375 1,407 3,188 -25.83%
-
Tax Rate 43.03% - - - 44.15% 44.93% 40.78% -
Total Cost 19,206 42,929 48,970 62,251 53,894 35,919 37,740 -10.64%
-
Net Worth 36,841 36,477 53,011 73,608 92,332 86,338 81,600 -12.40%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 36,841 36,477 53,011 73,608 92,332 86,338 81,600 -12.40%
NOSH 64,634 49,969 50,011 40,004 39,970 39,971 40,000 8.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.37% -8.28% -10.15% -16.98% 2.49% 3.77% 7.79% -
ROE 1.44% -9.00% -8.51% -12.28% 1.49% 1.63% 3.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.44 79.34 88.90 133.02 138.27 93.38 102.32 -18.28%
EPS 1.06 -6.57 -9.02 -22.59 3.44 3.52 7.97 -28.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.73 1.06 1.84 2.31 2.16 2.04 -19.13%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.34 79.29 88.92 106.43 110.54 74.65 81.86 -11.49%
EPS 1.06 -6.57 -9.02 -18.07 2.75 2.81 6.38 -25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7368 0.7296 1.0603 1.4722 1.8467 1.7268 1.632 -12.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.23 0.25 0.41 1.14 1.10 1.43 1.38 -
P/RPS 0.76 0.32 0.46 0.86 0.80 1.53 1.35 -9.12%
P/EPS 28.05 -3.81 -4.55 -5.05 31.98 40.63 17.31 8.37%
EY 3.57 -26.28 -22.00 -19.82 3.13 2.46 5.78 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.39 0.62 0.48 0.66 0.68 -8.46%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 02/03/07 08/03/06 28/02/05 27/02/04 28/02/03 14/03/02 26/02/01 -
Price 0.22 0.23 0.68 1.50 1.09 1.39 1.09 -
P/RPS 0.72 0.29 0.76 1.13 0.79 1.49 1.07 -6.38%
P/EPS 26.83 -3.50 -7.54 -6.64 31.69 39.49 13.68 11.87%
EY 3.73 -28.57 -13.26 -15.06 3.16 2.53 7.31 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.64 0.82 0.47 0.64 0.53 -4.98%

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