[AMTEK] YoY 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- -475.92%
YoY- -666.59%
Quarter Report
Latest QR
Upcoming QR
AMTEK's Result
AMTEK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,267 18,814 24,774 29,678 34,539 22,924 22,843 -13.95%
PBT 10 -1,554 -2,143 -7,796 2,107 2,324 3,021 -61.37%
Tax -17 -136 -212 96 -748 -822 -1,420 -52.15%
NP -7 -1,690 -2,355 -7,700 1,359 1,502 1,601 -
-
NP to SH 92 -1,690 -2,355 -7,700 1,359 1,502 1,601 -37.86%
-
Tax Rate 170.00% - - - 35.50% 35.37% 47.00% -
Total Cost 9,274 20,504 27,129 37,378 33,180 21,422 21,242 -12.89%
-
Net Worth 104,879 36,499 52,999 73,600 92,332 86,285 81,650 4.25%
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 104,879 36,499 52,999 73,600 92,332 86,285 81,650 4.25%
NOSH 183,999 49,999 49,999 40,000 39,970 39,946 40,025 28.93%
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 -0.08% -8.98% -9.51% -25.95% 3.93% 6.55% 7.01% -
ROE 0.09% -4.63% -4.44% -10.46% 1.47% 1.74% 1.96% -
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 5.04 37.63 49.55 74.20 86.41 57.39 57.07 -33.25%
EPS 0.18 -3.38 -4.71 -19.25 3.40 3.76 4.00 -40.34%
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 18.53 37.63 49.55 59.36 69.08 45.85 45.69 -13.95%
EPS 0.18 -3.38 -4.71 -15.40 2.72 3.00 3.20 -38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0977 0.73 1.06 1.472 1.8467 1.7257 1.6331 4.25%
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 4.57 0.66 0.83 1.54 1.27 2.49 2.42 11.17%
P/EPS 460.00 -7.40 -8.70 -5.92 32.35 38.03 34.50 53.95%
EY 0.22 -13.52 -11.49 -16.89 3.09 2.63 2.90 -34.92%
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 4.37 0.61 1.37 2.02 1.26 2.42 1.91 14.78%
P/EPS 440.00 -6.80 -14.44 -7.79 32.06 36.97 27.25 58.94%
EY 0.23 -14.70 -6.93 -12.83 3.12 2.71 3.67 -36.96%
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