Highlights

[AMTEL] QoQ Annualized Quarter Result on 2016-02-29 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 29-Feb-2016  [#1]
Profit Trend QoQ -     -442.79%    YoY -     -95.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 47,417 40,464 35,704 33,684 56,656 42,826 38,824 14.22%
  QoQ % 17.18% 13.33% 6.00% -40.55% 32.29% 10.31% -
  Horiz. % 122.13% 104.22% 91.96% 86.76% 145.93% 110.31% 100.00%
PBT 1,052 -1,092 -2,236 -2,508 1,160 604 -1,666 -
  QoQ % 196.34% 51.16% 10.85% -316.21% 92.05% 136.25% -
  Horiz. % -63.15% 65.55% 134.21% 150.54% -69.63% -36.25% 100.00%
Tax -600 -540 -300 -432 -350 -589 -118 194.82%
  QoQ % -11.11% -80.00% 30.56% -23.43% 40.61% -399.44% -
  Horiz. % 508.47% 457.63% 254.24% 366.10% 296.61% 499.44% 100.00%
NP 452 -1,632 -2,536 -2,940 810 14 -1,784 -
  QoQ % 127.70% 35.65% 13.74% -462.96% 5,422.98% 100.82% -
  Horiz. % -25.34% 91.48% 142.15% 164.80% -45.40% -0.82% 100.00%
NP to SH 256 -1,762 -2,406 -2,804 818 82 -1,754 -
  QoQ % 114.52% 26.74% 14.19% -442.79% 889.52% 104.71% -
  Horiz. % -14.60% 100.49% 137.17% 159.86% -46.64% -4.71% 100.00%
Tax Rate 57.03 % - % - % - % 30.17 % 97.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -69.08% 0.00% -
  Horiz. % 58.45% 0.00% 0.00% 0.00% 30.92% 100.00% -
Total Cost 46,965 42,096 38,240 36,624 55,846 42,812 40,608 10.15%
  QoQ % 11.57% 10.08% 4.41% -34.42% 30.44% 5.43% -
  Horiz. % 115.65% 103.66% 94.17% 90.19% 137.52% 105.43% 100.00%
Net Worth 44,043 42,471 42,560 43,201 43,900 43,166 42,191 2.90%
  QoQ % 3.70% -0.21% -1.48% -1.59% 1.70% 2.31% -
  Horiz. % 104.39% 100.67% 100.88% 102.39% 104.05% 102.31% 100.00%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 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
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 44,043 42,471 42,560 43,201 43,900 43,166 42,191 2.90%
  QoQ % 3.70% -0.21% -1.48% -1.59% 1.70% 2.31% -
  Horiz. % 104.39% 100.67% 100.88% 102.39% 104.05% 102.31% 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
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 0.95 % -4.03 % -7.10 % -8.73 % 1.43 % 0.03 % -4.60 % -
  QoQ % 123.57% 43.24% 18.67% -710.49% 4,666.67% 100.65% -
  Horiz. % -20.65% 87.61% 154.35% 189.78% -31.09% -0.65% 100.00%
ROE 0.58 % -4.15 % -5.65 % -6.49 % 1.86 % 0.19 % -4.16 % -
  QoQ % 113.98% 26.55% 12.94% -448.92% 878.95% 104.57% -
  Horiz. % -13.94% 99.76% 135.82% 156.01% -44.71% -4.57% 100.00%
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 96.23 82.12 72.46 68.36 114.97 86.91 78.79 14.22%
  QoQ % 17.18% 13.33% 6.00% -40.54% 32.29% 10.31% -
  Horiz. % 122.13% 104.23% 91.97% 86.76% 145.92% 110.31% 100.00%
EPS 0.52 -3.57 -4.88 -5.68 1.66 0.17 -3.56 -
  QoQ % 114.57% 26.84% 14.08% -442.17% 876.47% 104.78% -
  Horiz. % -14.61% 100.28% 137.08% 159.55% -46.63% -4.78% 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 0.8938 0.8619 0.8637 0.8767 0.8909 0.8760 0.8562 2.90%
  QoQ % 3.70% -0.21% -1.48% -1.59% 1.70% 2.31% -
  Horiz. % 104.39% 100.67% 100.88% 102.39% 104.05% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 72.91 62.22 54.90 51.79 87.11 65.85 59.70 14.21%
  QoQ % 17.18% 13.33% 6.01% -40.55% 32.29% 10.30% -
  Horiz. % 122.13% 104.22% 91.96% 86.75% 145.91% 110.30% 100.00%
EPS 0.39 -2.71 -3.70 -4.31 1.26 0.13 -2.70 -
  QoQ % 114.39% 26.76% 14.15% -442.06% 869.23% 104.81% -
  Horiz. % -14.44% 100.37% 137.04% 159.63% -46.67% -4.81% 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 0.6772 0.6531 0.6544 0.6643 0.6750 0.6637 0.6487 2.90%
  QoQ % 3.69% -0.20% -1.49% -1.59% 1.70% 2.31% -
  Horiz. % 104.39% 100.68% 100.88% 102.40% 104.05% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.6100 0.6500 0.6900 0.7550 0.8500 0.9000 0.8000 -
P/RPS 0.63 0.79 0.95 1.10 0.74 1.04 1.02 -27.41%
  QoQ % -20.25% -16.84% -13.64% 48.65% -28.85% 1.96% -
  Horiz. % 61.76% 77.45% 93.14% 107.84% 72.55% 101.96% 100.00%
P/EPS 117.42 -18.17 -14.13 -13.27 51.20 536.49 -22.48 -
  QoQ % 746.23% -28.59% -6.48% -125.92% -90.46% 2,486.52% -
  Horiz. % -522.33% 80.83% 62.86% 59.03% -227.76% -2,386.52% 100.00%
EY 0.85 -5.50 -7.08 -7.54 1.95 0.19 -4.45 -
  QoQ % 115.45% 22.32% 6.10% -486.67% 926.32% 104.27% -
  Horiz. % -19.10% 123.60% 159.10% 169.44% -43.82% -4.27% 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 0.68 0.75 0.80 0.86 0.95 1.03 0.93 -18.79%
  QoQ % -9.33% -6.25% -6.98% -9.47% -7.77% 10.75% -
  Horiz. % 73.12% 80.65% 86.02% 92.47% 102.15% 110.75% 100.00%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 -
Price 0.6000 0.6100 0.7500 0.7000 0.7100 0.7900 0.9000 -
P/RPS 0.62 0.74 1.04 1.02 0.62 0.91 1.14 -33.30%
  QoQ % -16.22% -28.85% 1.96% 64.52% -31.87% -20.18% -
  Horiz. % 54.39% 64.91% 91.23% 89.47% 54.39% 79.82% 100.00%
P/EPS 115.49 -17.05 -15.36 -12.30 42.77 470.92 -25.28 -
  QoQ % 777.36% -11.00% -24.88% -128.76% -90.92% 1,962.82% -
  Horiz. % -456.84% 67.44% 60.76% 48.66% -169.19% -1,862.82% 100.00%
EY 0.87 -5.86 -6.51 -8.13 2.34 0.21 -3.95 -
  QoQ % 114.85% 9.98% 19.93% -447.44% 1,014.29% 105.32% -
  Horiz. % -22.03% 148.35% 164.81% 205.82% -59.24% -5.32% 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 0.67 0.71 0.87 0.80 0.80 0.90 1.05 -25.82%
  QoQ % -5.63% -18.39% 8.75% 0.00% -11.11% -14.29% -
  Horiz. % 63.81% 67.62% 82.86% 76.19% 76.19% 85.71% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+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