Highlights

[AMTEL] QoQ Annualized Quarter Result on 2017-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 28-Feb-2017  [#1]
Profit Trend QoQ -     4.69%    YoY -     109.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 33,427 32,434 34,380 44,032 47,417 40,464 35,704 -4.29%
  QoQ % 3.06% -5.66% -21.92% -7.14% 17.18% 13.33% -
  Horiz. % 93.62% 90.84% 96.29% 123.33% 132.81% 113.33% 100.00%
PBT -3,293 -2,280 -1,644 948 1,052 -1,092 -2,236 29.41%
  QoQ % -44.43% -38.69% -273.42% -9.89% 196.34% 51.16% -
  Horiz. % 147.27% 101.97% 73.52% -42.40% -47.05% 48.84% 100.00%
Tax 48 -148 -342 -688 -600 -540 -300 -
  QoQ % 132.43% 56.73% 50.29% -14.67% -11.11% -80.00% -
  Horiz. % -16.00% 49.33% 114.00% 229.33% 200.00% 180.00% 100.00%
NP -3,245 -2,428 -1,986 260 452 -1,632 -2,536 17.85%
  QoQ % -33.65% -22.26% -863.85% -42.48% 127.70% 35.65% -
  Horiz. % 127.96% 95.74% 78.31% -10.25% -17.82% 64.35% 100.00%
NP to SH -3,182 -2,286 -1,840 268 256 -1,762 -2,406 20.47%
  QoQ % -39.15% -24.28% -786.57% 4.69% 114.52% 26.74% -
  Horiz. % 132.25% 95.04% 76.48% -11.14% -10.64% 73.26% 100.00%
Tax Rate - % - % - % 72.57 % 57.03 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 27.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 127.25% 100.00% - -
Total Cost 36,672 34,862 36,366 43,772 46,965 42,096 38,240 -2.75%
  QoQ % 5.19% -4.13% -16.92% -6.80% 11.57% 10.08% -
  Horiz. % 95.90% 91.17% 95.10% 114.47% 122.82% 110.08% 100.00%
Net Worth 40,624 42,240 43,038 44,019 44,043 42,471 42,560 -3.05%
  QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% -
  Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 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
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 40,624 42,240 43,038 44,019 44,043 42,471 42,560 -3.05%
  QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% -
  Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 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
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin -9.71 % -7.49 % -5.78 % 0.59 % 0.95 % -4.03 % -7.10 % 23.19%
  QoQ % -29.64% -29.58% -1,079.66% -37.89% 123.57% 43.24% -
  Horiz. % 136.76% 105.49% 81.41% -8.31% -13.38% 56.76% 100.00%
ROE -7.83 % -5.41 % -4.28 % 0.61 % 0.58 % -4.15 % -5.65 % 24.28%
  QoQ % -44.73% -26.40% -801.64% 5.17% 113.98% 26.55% -
  Horiz. % 138.58% 95.75% 75.75% -10.80% -10.27% 73.45% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 67.83 65.82 69.77 89.36 96.23 82.12 72.46 -4.30%
  QoQ % 3.05% -5.66% -21.92% -7.14% 17.18% 13.33% -
  Horiz. % 93.61% 90.84% 96.29% 123.32% 132.80% 113.33% 100.00%
EPS -6.46 -4.64 -3.74 0.56 0.52 -3.57 -4.88 20.54%
  QoQ % -39.22% -24.06% -767.86% 7.69% 114.57% 26.84% -
  Horiz. % 132.38% 95.08% 76.64% -11.48% -10.66% 73.16% 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 0.8244 0.8572 0.8734 0.8933 0.8938 0.8619 0.8637 -3.05%
  QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% -
  Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 61.68 59.85 63.44 81.24 87.49 74.66 65.88 -4.29%
  QoQ % 3.06% -5.66% -21.91% -7.14% 17.18% 13.33% -
  Horiz. % 93.62% 90.85% 96.30% 123.32% 132.80% 113.33% 100.00%
EPS -5.87 -4.22 -3.40 0.49 0.47 -3.25 -4.44 20.44%
  QoQ % -39.10% -24.12% -793.88% 4.26% 114.46% 26.80% -
  Horiz. % 132.21% 95.05% 76.58% -11.04% -10.59% 73.20% 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 0.7496 0.7794 0.7941 0.8122 0.8127 0.7837 0.7853 -3.05%
  QoQ % -3.82% -1.85% -2.23% -0.06% 3.70% -0.20% -
  Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.6500 0.6300 0.6300 0.6350 0.6100 0.6500 0.6900 -
P/RPS 0.96 0.96 0.90 0.71 0.63 0.79 0.95 0.70%
  QoQ % 0.00% 6.67% 26.76% 12.70% -20.25% -16.84% -
  Horiz. % 101.05% 101.05% 94.74% 74.74% 66.32% 83.16% 100.00%
P/EPS -10.07 -13.58 -16.87 116.76 117.42 -18.17 -14.13 -20.20%
  QoQ % 25.85% 19.50% -114.45% -0.56% 746.23% -28.59% -
  Horiz. % 71.27% 96.11% 119.39% -826.33% -831.00% 128.59% 100.00%
EY -9.93 -7.37 -5.93 0.86 0.85 -5.50 -7.08 25.27%
  QoQ % -34.74% -24.28% -789.53% 1.18% 115.45% 22.32% -
  Horiz. % 140.25% 104.10% 83.76% -12.15% -12.01% 77.68% 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 0.79 0.73 0.72 0.71 0.68 0.75 0.80 -0.83%
  QoQ % 8.22% 1.39% 1.41% 4.41% -9.33% -6.25% -
  Horiz. % 98.75% 91.25% 90.00% 88.75% 85.00% 93.75% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 25/10/17 31/07/17 27/04/17 23/01/17 27/10/16 28/07/16 -
Price 0.6650 0.6300 0.6300 0.6950 0.6000 0.6100 0.7500 -
P/RPS 0.98 0.96 0.90 0.78 0.62 0.74 1.04 -3.88%
  QoQ % 2.08% 6.67% 15.38% 25.81% -16.22% -28.85% -
  Horiz. % 94.23% 92.31% 86.54% 75.00% 59.62% 71.15% 100.00%
P/EPS -10.30 -13.58 -16.87 127.79 115.49 -17.05 -15.36 -23.37%
  QoQ % 24.15% 19.50% -113.20% 10.65% 777.36% -11.00% -
  Horiz. % 67.06% 88.41% 109.83% -831.97% -751.89% 111.00% 100.00%
EY -9.71 -7.37 -5.93 0.78 0.87 -5.86 -6.51 30.51%
  QoQ % -31.75% -24.28% -860.26% -10.34% 114.85% 9.98% -
  Horiz. % 149.16% 113.21% 91.09% -11.98% -13.36% 90.02% 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 0.81 0.73 0.72 0.78 0.67 0.71 0.87 -4.65%
  QoQ % 10.96% 1.39% -7.69% 16.42% -5.63% -18.39% -
  Horiz. % 93.10% 83.91% 82.76% 89.66% 77.01% 81.61% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers