[AMTEK] QoQ TTM 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- 6.96%
YoY- -14.92%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 93,277 90,987 88,211 76,596 70,268 65,603 62,214 31.09%
PBT -7,199 2,887 2,866 3,083 2,959 2,955 3,078 -
Tax -364 -1,326 -1,304 -1,378 -1,365 -1,583 -489 -17.90%
NP -7,563 1,561 1,562 1,705 1,594 1,372 2,589 -
-
NP to SH -7,563 1,561 1,562 1,705 1,594 1,372 1,905 -
-
Tax Rate - 45.93% 45.50% 44.70% 46.13% 53.57% 15.89% -
Total Cost 100,840 89,426 86,649 74,891 68,674 64,231 59,625 42.08%
-
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 -8.11% 1.72% 1.77% 2.23% 2.27% 2.09% 4.16% -
ROE -9.05% 1.71% 1.69% 1.88% 1.83% 1.59% 2.21% -
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 233.19 227.84 220.69 191.49 175.67 163.87 155.74 30.97%
EPS -18.91 3.91 3.91 4.26 3.99 3.43 4.77 -
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 186.56 181.98 176.43 153.20 140.54 131.21 124.43 31.09%
EPS -15.13 3.12 3.12 3.41 3.19 2.74 3.81 -
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 0.42 0.44 0.50 0.43 0.68 0.84 0.92 -40.79%
P/EPS -5.18 25.58 28.15 19.24 30.11 40.27 29.99 -
EY -19.29 3.91 3.55 5.20 3.32 2.48 3.33 -
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 0.48 0.34 0.49 0.42 0.61 0.88 0.89 -33.81%
P/EPS -5.98 19.95 27.89 18.77 27.10 42.31 29.15 -
EY -16.73 5.01 3.59 5.33 3.69 2.36 3.43 -
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