Highlights

[AMTEL] QoQ Annualized Quarter Result on 2015-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend QoQ -     889.52%    YoY -     36.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 40,464 35,704 33,684 56,656 42,826 38,824 33,708 12.89%
  QoQ % 13.33% 6.00% -40.55% 32.29% 10.31% 15.18% -
  Horiz. % 120.04% 105.92% 99.93% 168.08% 127.05% 115.18% 100.00%
PBT -1,092 -2,236 -2,508 1,160 604 -1,666 -1,312 -11.47%
  QoQ % 51.16% 10.85% -316.21% 92.05% 136.25% -26.98% -
  Horiz. % 83.23% 170.43% 191.16% -88.41% -46.04% 126.98% 100.00%
Tax -540 -300 -432 -350 -589 -118 -152 131.93%
  QoQ % -80.00% 30.56% -23.43% 40.61% -399.44% 22.37% -
  Horiz. % 355.26% 197.37% 284.21% 230.26% 387.72% 77.63% 100.00%
NP -1,632 -2,536 -2,940 810 14 -1,784 -1,464 7.48%
  QoQ % 35.65% 13.74% -462.96% 5,422.98% 100.82% -21.86% -
  Horiz. % 111.48% 173.22% 200.82% -55.33% -1.00% 121.86% 100.00%
NP to SH -1,762 -2,406 -2,804 818 82 -1,754 -1,436 14.57%
  QoQ % 26.74% 14.19% -442.79% 889.52% 104.71% -22.14% -
  Horiz. % 122.75% 167.55% 195.26% -56.96% -5.76% 122.14% 100.00%
Tax Rate - % - % - % 30.17 % 97.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -69.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.92% 100.00% - -
Total Cost 42,096 38,240 36,624 55,846 42,812 40,608 35,172 12.67%
  QoQ % 10.08% 4.41% -34.42% 30.44% 5.43% 15.46% -
  Horiz. % 119.69% 108.72% 104.13% 158.78% 121.72% 115.46% 100.00%
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 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
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 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
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin -4.03 % -7.10 % -8.73 % 1.43 % 0.03 % -4.60 % -4.34 % -4.80%
  QoQ % 43.24% 18.67% -710.49% 4,666.67% 100.65% -5.99% -
  Horiz. % 92.86% 163.59% 201.15% -32.95% -0.69% 105.99% 100.00%
ROE -4.15 % -5.65 % -6.49 % 1.86 % 0.19 % -4.16 % -3.36 % 15.04%
  QoQ % 26.55% 12.94% -448.92% 878.95% 104.57% -23.81% -
  Horiz. % 123.51% 168.15% 193.15% -55.36% -5.65% 123.81% 100.00%
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 82.12 72.46 68.36 114.97 86.91 78.79 68.41 12.89%
  QoQ % 13.33% 6.00% -40.54% 32.29% 10.31% 15.17% -
  Horiz. % 120.04% 105.92% 99.93% 168.06% 127.04% 115.17% 100.00%
EPS -3.57 -4.88 -5.68 1.66 0.17 -3.56 -2.92 14.27%
  QoQ % 26.84% 14.08% -442.17% 876.47% 104.78% -21.92% -
  Horiz. % 122.26% 167.12% 194.52% -56.85% -5.82% 121.92% 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 0.8619 0.8637 0.8767 0.8909 0.8760 0.8562 0.8666 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 62.22 54.90 51.79 87.11 65.85 59.70 51.83 12.89%
  QoQ % 13.33% 6.01% -40.55% 32.29% 10.30% 15.18% -
  Horiz. % 120.05% 105.92% 99.92% 168.07% 127.05% 115.18% 100.00%
EPS -2.71 -3.70 -4.31 1.26 0.13 -2.70 -2.21 14.49%
  QoQ % 26.76% 14.15% -442.06% 869.23% 104.81% -22.17% -
  Horiz. % 122.62% 167.42% 195.02% -57.01% -5.88% 122.17% 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 0.6531 0.6544 0.6643 0.6750 0.6637 0.6487 0.6566 -0.35%
  QoQ % -0.20% -1.49% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.47% 99.66% 101.17% 102.80% 101.08% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.6500 0.6900 0.7550 0.8500 0.9000 0.8000 0.9300 -
P/RPS 0.79 0.95 1.10 0.74 1.04 1.02 1.36 -30.27%
  QoQ % -16.84% -13.64% 48.65% -28.85% 1.96% -25.00% -
  Horiz. % 58.09% 69.85% 80.88% 54.41% 76.47% 75.00% 100.00%
P/EPS -18.17 -14.13 -13.27 51.20 536.49 -22.48 -31.91 -31.18%
  QoQ % -28.59% -6.48% -125.92% -90.46% 2,486.52% 29.55% -
  Horiz. % 56.94% 44.28% 41.59% -160.45% -1,681.26% 70.45% 100.00%
EY -5.50 -7.08 -7.54 1.95 0.19 -4.45 -3.13 45.37%
  QoQ % 22.32% 6.10% -486.67% 926.32% 104.27% -42.17% -
  Horiz. % 175.72% 226.20% 240.89% -62.30% -6.07% 142.17% 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 0.75 0.80 0.86 0.95 1.03 0.93 1.07 -21.01%
  QoQ % -6.25% -6.98% -9.47% -7.77% 10.75% -13.08% -
  Horiz. % 70.09% 74.77% 80.37% 88.79% 96.26% 86.92% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 -
Price 0.6100 0.7500 0.7000 0.7100 0.7900 0.9000 0.8600 -
P/RPS 0.74 1.04 1.02 0.62 0.91 1.14 1.26 -29.76%
  QoQ % -28.85% 1.96% 64.52% -31.87% -20.18% -9.52% -
  Horiz. % 58.73% 82.54% 80.95% 49.21% 72.22% 90.48% 100.00%
P/EPS -17.05 -15.36 -12.30 42.77 470.92 -25.28 -29.51 -30.51%
  QoQ % -11.00% -24.88% -128.76% -90.92% 1,962.82% 14.33% -
  Horiz. % 57.78% 52.05% 41.68% -144.93% -1,595.80% 85.67% 100.00%
EY -5.86 -6.51 -8.13 2.34 0.21 -3.95 -3.39 43.80%
  QoQ % 9.98% 19.93% -447.44% 1,014.29% 105.32% -16.52% -
  Horiz. % 172.86% 192.04% 239.82% -69.03% -6.19% 116.52% 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 0.71 0.87 0.80 0.80 0.90 1.05 0.99 -19.80%
  QoQ % -18.39% 8.75% 0.00% -11.11% -14.29% 6.06% -
  Horiz. % 71.72% 87.88% 80.81% 80.81% 90.91% 106.06% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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