Highlights

[AMTEL] QoQ Annualized Quarter Result on 2016-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 30-Nov-2016  [#4]
Profit Trend QoQ -     114.52%    YoY -     -68.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 32,434 34,380 44,032 47,417 40,464 35,704 33,684 -2.48%
  QoQ % -5.66% -21.92% -7.14% 17.18% 13.33% 6.00% -
  Horiz. % 96.29% 102.07% 130.72% 140.77% 120.13% 106.00% 100.00%
PBT -2,280 -1,644 948 1,052 -1,092 -2,236 -2,508 -6.14%
  QoQ % -38.69% -273.42% -9.89% 196.34% 51.16% 10.85% -
  Horiz. % 90.91% 65.55% -37.80% -41.95% 43.54% 89.15% 100.00%
Tax -148 -342 -688 -600 -540 -300 -432 -50.94%
  QoQ % 56.73% 50.29% -14.67% -11.11% -80.00% 30.56% -
  Horiz. % 34.26% 79.17% 159.26% 138.89% 125.00% 69.44% 100.00%
NP -2,428 -1,986 260 452 -1,632 -2,536 -2,940 -11.95%
  QoQ % -22.26% -863.85% -42.48% 127.70% 35.65% 13.74% -
  Horiz. % 82.59% 67.55% -8.84% -15.37% 55.51% 86.26% 100.00%
NP to SH -2,286 -1,840 268 256 -1,762 -2,406 -2,804 -12.68%
  QoQ % -24.28% -786.57% 4.69% 114.52% 26.74% 14.19% -
  Horiz. % 81.55% 65.62% -9.56% -9.13% 62.86% 85.81% 100.00%
Tax Rate - % - % 72.57 % 57.03 % - % - % - % -
  QoQ % 0.00% 0.00% 27.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.25% 100.00% - - -
Total Cost 34,862 36,366 43,772 46,965 42,096 38,240 36,624 -3.22%
  QoQ % -4.13% -16.92% -6.80% 11.57% 10.08% 4.41% -
  Horiz. % 95.19% 99.30% 119.52% 128.24% 114.94% 104.41% 100.00%
Net Worth 42,240 43,038 44,019 44,043 42,471 42,560 43,201 -1.48%
  QoQ % -1.85% -2.23% -0.06% 3.70% -0.21% -1.48% -
  Horiz. % 97.78% 99.62% 101.89% 101.95% 98.31% 98.52% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 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
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 42,240 43,038 44,019 44,043 42,471 42,560 43,201 -1.48%
  QoQ % -1.85% -2.23% -0.06% 3.70% -0.21% -1.48% -
  Horiz. % 97.78% 99.62% 101.89% 101.95% 98.31% 98.52% 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
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin -7.49 % -5.78 % 0.59 % 0.95 % -4.03 % -7.10 % -8.73 % -9.68%
  QoQ % -29.58% -1,079.66% -37.89% 123.57% 43.24% 18.67% -
  Horiz. % 85.80% 66.21% -6.76% -10.88% 46.16% 81.33% 100.00%
ROE -5.41 % -4.28 % 0.61 % 0.58 % -4.15 % -5.65 % -6.49 % -11.40%
  QoQ % -26.40% -801.64% 5.17% 113.98% 26.55% 12.94% -
  Horiz. % 83.36% 65.95% -9.40% -8.94% 63.94% 87.06% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 65.82 69.77 89.36 96.23 82.12 72.46 68.36 -2.49%
  QoQ % -5.66% -21.92% -7.14% 17.18% 13.33% 6.00% -
  Horiz. % 96.28% 102.06% 130.72% 140.77% 120.13% 106.00% 100.00%
EPS -4.64 -3.74 0.56 0.52 -3.57 -4.88 -5.68 -12.58%
  QoQ % -24.06% -767.86% 7.69% 114.57% 26.84% 14.08% -
  Horiz. % 81.69% 65.85% -9.86% -9.15% 62.85% 85.92% 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 0.8572 0.8734 0.8933 0.8938 0.8619 0.8637 0.8767 -1.48%
  QoQ % -1.85% -2.23% -0.06% 3.70% -0.21% -1.48% -
  Horiz. % 97.78% 99.62% 101.89% 101.95% 98.31% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 59.85 63.44 81.24 87.49 74.66 65.88 62.15 -2.48%
  QoQ % -5.66% -21.91% -7.14% 17.18% 13.33% 6.00% -
  Horiz. % 96.30% 102.08% 130.72% 140.77% 120.13% 106.00% 100.00%
EPS -4.22 -3.40 0.49 0.47 -3.25 -4.44 -5.17 -12.63%
  QoQ % -24.12% -793.88% 4.26% 114.46% 26.80% 14.12% -
  Horiz. % 81.62% 65.76% -9.48% -9.09% 62.86% 85.88% 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 0.7794 0.7941 0.8122 0.8127 0.7837 0.7853 0.7971 -1.48%
  QoQ % -1.85% -2.23% -0.06% 3.70% -0.20% -1.48% -
  Horiz. % 97.78% 99.62% 101.89% 101.96% 98.32% 98.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.6300 0.6300 0.6350 0.6100 0.6500 0.6900 0.7550 -
P/RPS 0.96 0.90 0.71 0.63 0.79 0.95 1.10 -8.65%
  QoQ % 6.67% 26.76% 12.70% -20.25% -16.84% -13.64% -
  Horiz. % 87.27% 81.82% 64.55% 57.27% 71.82% 86.36% 100.00%
P/EPS -13.58 -16.87 116.76 117.42 -18.17 -14.13 -13.27 1.55%
  QoQ % 19.50% -114.45% -0.56% 746.23% -28.59% -6.48% -
  Horiz. % 102.34% 127.13% -879.88% -884.85% 136.93% 106.48% 100.00%
EY -7.37 -5.93 0.86 0.85 -5.50 -7.08 -7.54 -1.50%
  QoQ % -24.28% -789.53% 1.18% 115.45% 22.32% 6.10% -
  Horiz. % 97.75% 78.65% -11.41% -11.27% 72.94% 93.90% 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 0.73 0.72 0.71 0.68 0.75 0.80 0.86 -10.32%
  QoQ % 1.39% 1.41% 4.41% -9.33% -6.25% -6.98% -
  Horiz. % 84.88% 83.72% 82.56% 79.07% 87.21% 93.02% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 25/10/17 31/07/17 27/04/17 23/01/17 27/10/16 28/07/16 28/04/16 -
Price 0.6300 0.6300 0.6950 0.6000 0.6100 0.7500 0.7000 -
P/RPS 0.96 0.90 0.78 0.62 0.74 1.04 1.02 -3.95%
  QoQ % 6.67% 15.38% 25.81% -16.22% -28.85% 1.96% -
  Horiz. % 94.12% 88.24% 76.47% 60.78% 72.55% 101.96% 100.00%
P/EPS -13.58 -16.87 127.79 115.49 -17.05 -15.36 -12.30 6.80%
  QoQ % 19.50% -113.20% 10.65% 777.36% -11.00% -24.88% -
  Horiz. % 110.41% 137.15% -1,038.94% -938.94% 138.62% 124.88% 100.00%
EY -7.37 -5.93 0.78 0.87 -5.86 -6.51 -8.13 -6.32%
  QoQ % -24.28% -860.26% -10.34% 114.85% 9.98% 19.93% -
  Horiz. % 90.65% 72.94% -9.59% -10.70% 72.08% 80.07% 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 0.73 0.72 0.78 0.67 0.71 0.87 0.80 -5.91%
  QoQ % 1.39% -7.69% 16.42% -5.63% -18.39% 8.75% -
  Horiz. % 91.25% 90.00% 97.50% 83.75% 88.75% 108.75% 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.
 


 

344  207  523  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.495+0.015 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 HSI-H8F 0.26-0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers