[AMTEK] QoQ Quarter Result on 30-Sep-2002 [#1]

Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -98.86%
YoY- 116.84%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,795 16,213 34,539 20,730 19,505 13,437 22,924 -3.31%
PBT -8,392 -1,269 2,107 355 1,694 -1,290 2,324 -
Tax 672 51 -748 -339 -290 1,290 -822 -
NP -7,720 -1,218 1,359 16 1,404 0 1,502 -
-
NP to SH -7,720 -1,218 1,359 16 1,404 -1,217 1,502 -
-
Tax Rate - - 35.50% 95.49% 17.12% - 35.37% -
Total Cost 29,515 17,431 33,180 20,714 18,101 13,437 21,422 23.89%
-
Net Worth 83,599 91,050 92,332 90,799 87,200 86,070 86,285 -2.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 83,599 91,050 92,332 90,799 87,200 86,070 86,285 -2.09%
NOSH 40,000 39,934 39,970 40,000 40,000 40,032 39,946 0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -35.42% -7.51% 3.93% 0.08% 7.20% 0.00% 6.55% -
ROE -9.23% -1.34% 1.47% 0.02% 1.61% -1.41% 1.74% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.49 40.60 86.41 51.83 48.76 33.56 57.39 -3.40%
EPS -19.30 -3.05 3.40 0.04 3.51 -3.04 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.28 2.31 2.27 2.18 2.15 2.16 -2.17%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.59 32.43 69.08 41.46 39.01 26.87 45.85 -3.32%
EPS -15.44 -2.44 2.72 0.03 2.81 -2.43 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.672 1.8211 1.8467 1.816 1.744 1.7215 1.7257 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.98 1.00 1.10 0.82 1.20 1.38 1.43 -
P/RPS 1.80 2.46 1.27 1.58 2.46 4.11 2.49 -19.50%
P/EPS -5.08 -32.79 32.35 2,050.00 34.19 -45.39 38.03 -
EY -19.69 -3.05 3.09 0.05 2.93 -2.20 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.48 0.36 0.55 0.64 0.66 -20.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 28/02/03 26/12/02 30/08/02 15/05/02 14/03/02 -
Price 1.13 0.78 1.09 0.80 1.08 1.45 1.39 -
P/RPS 2.07 1.92 1.26 1.54 2.21 4.32 2.42 -9.91%
P/EPS -5.85 -25.57 32.06 2,000.00 30.77 -47.70 36.97 -
EY -17.08 -3.91 3.12 0.05 3.25 -2.10 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.47 0.35 0.50 0.67 0.64 -10.73%

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