Highlights

[AMTEL] QoQ Annualized Quarter Result on 2015-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 28-Feb-2015  [#1]
Profit Trend QoQ -     -338.94%    YoY -     31.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 56,656 42,826 38,824 33,708 31,986 30,261 30,394 51.41%
  QoQ % 32.29% 10.31% 15.18% 5.38% 5.70% -0.44% -
  Horiz. % 186.41% 140.90% 127.74% 110.90% 105.24% 99.56% 100.00%
PBT 1,160 604 -1,666 -1,312 1,184 -1,502 -1,876 -
  QoQ % 92.05% 136.25% -26.98% -210.81% 178.79% 19.90% -
  Horiz. % -61.83% -32.20% 88.81% 69.94% -63.11% 80.10% 100.00%
Tax -350 -589 -118 -152 -591 -102 -80 167.26%
  QoQ % 40.61% -399.44% 22.37% 74.28% -475.65% -28.33% -
  Horiz. % 437.50% 736.67% 147.50% 190.00% 738.75% 128.33% 100.00%
NP 810 14 -1,784 -1,464 593 -1,605 -1,956 -
  QoQ % 5,422.98% 100.82% -21.86% -346.88% 136.94% 17.93% -
  Horiz. % -41.41% -0.75% 91.21% 74.85% -30.32% 82.07% 100.00%
NP to SH 818 82 -1,754 -1,436 601 -1,536 -1,904 -
  QoQ % 889.52% 104.71% -22.14% -338.94% 139.13% 19.33% -
  Horiz. % -42.96% -4.34% 92.12% 75.42% -31.57% 80.67% 100.00%
Tax Rate 30.17 % 97.57 % - % - % 49.92 % - % - % -
  QoQ % -69.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.44% 195.45% 0.00% 0.00% 100.00% - -
Total Cost 55,846 42,812 40,608 35,172 31,393 31,866 32,350 43.86%
  QoQ % 30.44% 5.43% 15.46% 12.04% -1.49% -1.49% -
  Horiz. % 172.63% 132.34% 125.53% 108.72% 97.04% 98.51% 100.00%
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.43 % 0.03 % -4.60 % -4.34 % 1.85 % -5.30 % -6.44 % -
  QoQ % 4,666.67% 100.65% -5.99% -334.59% 134.91% 17.70% -
  Horiz. % -22.20% -0.47% 71.43% 67.39% -28.73% 82.30% 100.00%
ROE 1.86 % 0.19 % -4.16 % -3.36 % 1.40 % -3.72 % -4.38 % -
  QoQ % 878.95% 104.57% -23.81% -340.00% 137.63% 15.07% -
  Horiz. % -42.47% -4.34% 94.98% 76.71% -31.96% 84.93% 100.00%
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 114.97 86.91 78.79 68.41 64.91 61.41 61.68 51.40%
  QoQ % 32.29% 10.31% 15.17% 5.39% 5.70% -0.44% -
  Horiz. % 186.40% 140.90% 127.74% 110.91% 105.24% 99.56% 100.00%
EPS 1.66 0.17 -3.56 -2.92 1.22 -3.12 -3.86 -
  QoQ % 876.47% 104.78% -21.92% -339.34% 139.10% 19.17% -
  Horiz. % -43.01% -4.40% 92.23% 75.65% -31.61% 80.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8909 0.8760 0.8562 0.8666 0.8738 0.8382 0.8822 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 87.11 65.85 59.70 51.83 49.18 46.53 46.73 51.41%
  QoQ % 32.29% 10.30% 15.18% 5.39% 5.70% -0.43% -
  Horiz. % 186.41% 140.92% 127.76% 110.91% 105.24% 99.57% 100.00%
EPS 1.26 0.13 -2.70 -2.21 0.92 -2.36 -2.93 -
  QoQ % 869.23% 104.81% -22.17% -340.22% 138.98% 19.45% -
  Horiz. % -43.00% -4.44% 92.15% 75.43% -31.40% 80.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6750 0.6637 0.6487 0.6566 0.6621 0.6351 0.6684 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.83% 4.25% -4.98% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.06% 95.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.8500 0.9000 0.8000 0.9300 0.8500 0.9000 0.7050 -
P/RPS 0.74 1.04 1.02 1.36 1.31 1.47 1.14 -25.01%
  QoQ % -28.85% 1.96% -25.00% 3.82% -10.88% 28.95% -
  Horiz. % 64.91% 91.23% 89.47% 119.30% 114.91% 128.95% 100.00%
P/EPS 51.20 536.49 -22.48 -31.91 69.69 -28.87 -18.25 -
  QoQ % -90.46% 2,486.52% 29.55% -145.79% 341.39% -58.19% -
  Horiz. % -280.55% -2,939.67% 123.18% 174.85% -381.86% 158.19% 100.00%
EY 1.95 0.19 -4.45 -3.13 1.43 -3.46 -5.48 -
  QoQ % 926.32% 104.27% -42.17% -318.88% 141.33% 36.86% -
  Horiz. % -35.58% -3.47% 81.20% 57.12% -26.09% 63.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 1.03 0.93 1.07 0.97 1.07 0.80 12.13%
  QoQ % -7.77% 10.75% -13.08% 10.31% -9.35% 33.75% -
  Horiz. % 118.75% 128.75% 116.25% 133.75% 121.25% 133.75% 100.00%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 28/10/14 22/07/14 -
Price 0.7100 0.7900 0.9000 0.8600 1.0000 0.8350 0.7700 -
P/RPS 0.62 0.91 1.14 1.26 1.54 1.36 1.25 -37.31%
  QoQ % -31.87% -20.18% -9.52% -18.18% 13.24% 8.80% -
  Horiz. % 49.60% 72.80% 91.20% 100.80% 123.20% 108.80% 100.00%
P/EPS 42.77 470.92 -25.28 -29.51 81.99 -26.79 -19.93 -
  QoQ % -90.92% 1,962.82% 14.33% -135.99% 406.05% -34.42% -
  Horiz. % -214.60% -2,362.87% 126.84% 148.07% -411.39% 134.42% 100.00%
EY 2.34 0.21 -3.95 -3.39 1.22 -3.73 -5.02 -
  QoQ % 1,014.29% 105.32% -16.52% -377.87% 132.71% 25.70% -
  Horiz. % -46.61% -4.18% 78.69% 67.53% -24.30% 74.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.90 1.05 0.99 1.14 1.00 0.87 -5.43%
  QoQ % -11.11% -14.29% 6.06% -13.16% 14.00% 14.94% -
  Horiz. % 91.95% 103.45% 120.69% 113.79% 131.03% 114.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

392  377  603  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.01-0.09 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.70-0.04 
 DGB 0.09-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS