Highlights

[AMTEL] QoQ Annualized Quarter Result on 2018-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-Aug-2018  [#3]
Profit Trend QoQ -     62.60%    YoY -     75.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 61,116 54,556 50,926 46,412 45,556 43,256 33,427 49.58%
  QoQ % 12.02% 7.13% 9.73% 1.88% 5.32% 29.40% -
  Horiz. % 182.83% 163.21% 152.35% 138.85% 136.29% 129.40% 100.00%
PBT 5,344 4,104 1,731 120 -778 80 -3,293 -
  QoQ % 30.21% 137.09% 1,342.50% 115.42% -1,072.50% 102.43% -
  Horiz. % -162.28% -124.63% -52.57% -3.64% 23.63% -2.43% 100.00%
Tax -1,540 -1,184 -695 -706 -752 -580 48 -
  QoQ % -30.07% -70.36% 1.65% 6.03% -29.66% -1,308.33% -
  Horiz. % -3,208.33% -2,466.67% -1,447.92% -1,472.22% -1,566.67% -1,208.33% 100.00%
NP 3,804 2,920 1,036 -586 -1,530 -500 -3,245 -
  QoQ % 30.27% 181.85% 276.59% 61.66% -206.00% 84.59% -
  Horiz. % -117.23% -89.98% -31.93% 18.08% 47.15% 15.41% 100.00%
NP to SH 3,804 2,920 1,071 -552 -1,476 -384 -3,182 -
  QoQ % 30.27% 172.64% 294.02% 62.60% -284.38% 87.93% -
  Horiz. % -119.55% -91.77% -33.66% 17.35% 46.39% 12.07% 100.00%
Tax Rate 28.82 % 28.85 % 40.15 % 588.89 % - % 725.00 % - % -
  QoQ % -0.10% -28.14% -93.18% 0.00% 0.00% 0.00% -
  Horiz. % 3.98% 3.98% 5.54% 81.23% 0.00% 100.00% -
Total Cost 57,312 51,636 49,890 46,998 47,086 43,756 36,672 34.71%
  QoQ % 10.99% 3.50% 6.15% -0.19% 7.61% 19.32% -
  Horiz. % 156.28% 140.80% 136.04% 128.16% 128.40% 119.32% 100.00%
Net Worth 47,097 45,926 41,343 40,680 40,256 40,964 40,624 10.37%
  QoQ % 2.55% 11.08% 1.63% 1.05% -1.73% 0.84% -
  Horiz. % 115.93% 113.05% 101.77% 100.14% 99.10% 100.84% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 47,097 45,926 41,343 40,680 40,256 40,964 40,624 10.37%
  QoQ % 2.55% 11.08% 1.63% 1.05% -1.73% 0.84% -
  Horiz. % 115.93% 113.05% 101.77% 100.14% 99.10% 100.84% 100.00%
NOSH 54,197 54,197 49,566 49,405 49,279 49,277 49,277 6.56%
  QoQ % 0.00% 9.34% 0.33% 0.26% 0.01% 0.00% -
  Horiz. % 109.98% 109.98% 100.59% 100.26% 100.01% 100.00% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 6.22 % 5.35 % 2.03 % -1.26 % -3.36 % -1.16 % -9.71 % -
  QoQ % 16.26% 163.55% 261.11% 62.50% -189.66% 88.05% -
  Horiz. % -64.06% -55.10% -20.91% 12.98% 34.60% 11.95% 100.00%
ROE 8.08 % 6.36 % 2.59 % -1.36 % -3.67 % -0.94 % -7.83 % -
  QoQ % 27.04% 145.56% 290.44% 62.94% -290.43% 87.99% -
  Horiz. % -103.19% -81.23% -33.08% 17.37% 46.87% 12.01% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 112.77 100.66 102.74 93.94 92.44 87.78 67.83 40.38%
  QoQ % 12.03% -2.02% 9.37% 1.62% 5.31% 29.41% -
  Horiz. % 166.25% 148.40% 151.47% 138.49% 136.28% 129.41% 100.00%
EPS 7.02 5.40 2.16 -1.12 -3.00 -0.76 -6.46 -
  QoQ % 30.00% 150.00% 292.86% 62.67% -294.74% 88.24% -
  Horiz. % -108.67% -83.59% -33.44% 17.34% 46.44% 11.76% 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 0.8690 0.8474 0.8341 0.8234 0.8169 0.8313 0.8244 3.58%
  QoQ % 2.55% 1.59% 1.30% 0.80% -1.73% 0.84% -
  Horiz. % 105.41% 102.79% 101.18% 99.88% 99.09% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 112.77 100.66 93.96 85.64 84.06 79.81 61.68 49.58%
  QoQ % 12.03% 7.13% 9.72% 1.88% 5.33% 29.39% -
  Horiz. % 182.83% 163.20% 152.33% 138.85% 136.28% 129.39% 100.00%
EPS 7.02 5.40 1.98 -1.02 -2.72 -0.71 -5.87 -
  QoQ % 30.00% 172.73% 294.12% 62.50% -283.10% 87.90% -
  Horiz. % -119.59% -91.99% -33.73% 17.38% 46.34% 12.10% 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 0.8690 0.8474 0.7628 0.7506 0.7428 0.7558 0.7496 10.37%
  QoQ % 2.55% 11.09% 1.63% 1.05% -1.72% 0.83% -
  Horiz. % 115.93% 113.05% 101.76% 100.13% 99.09% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.6700 0.6550 0.6550 0.6400 0.6100 0.6300 0.6500 -
P/RPS 0.59 0.65 0.64 0.68 0.66 0.72 0.96 -27.74%
  QoQ % -9.23% 1.56% -5.88% 3.03% -8.33% -25.00% -
  Horiz. % 61.46% 67.71% 66.67% 70.83% 68.75% 75.00% 100.00%
P/EPS 9.55 12.16 30.31 -57.28 -20.37 -80.85 -10.07 -
  QoQ % -21.46% -59.88% 152.92% -181.20% 74.81% -702.88% -
  Horiz. % -94.84% -120.75% -300.99% 568.82% 202.28% 802.88% 100.00%
EY 10.48 8.23 3.30 -1.75 -4.91 -1.24 -9.93 -
  QoQ % 27.34% 149.39% 288.57% 64.36% -295.97% 87.51% -
  Horiz. % -105.54% -82.88% -33.23% 17.62% 49.45% 12.49% 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 0.77 0.77 0.79 0.78 0.75 0.76 0.79 -1.70%
  QoQ % 0.00% -2.53% 1.28% 4.00% -1.32% -3.80% -
  Horiz. % 97.47% 97.47% 100.00% 98.73% 94.94% 96.20% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 29/04/19 29/01/19 25/10/18 27/07/18 25/04/18 26/01/18 -
Price 0.6200 0.6550 0.6550 0.6300 0.6100 0.6800 0.6650 -
P/RPS 0.55 0.65 0.64 0.67 0.66 0.77 0.98 -31.98%
  QoQ % -15.38% 1.56% -4.48% 1.52% -14.29% -21.43% -
  Horiz. % 56.12% 66.33% 65.31% 68.37% 67.35% 78.57% 100.00%
P/EPS 8.83 12.16 30.31 -56.39 -20.37 -87.26 -10.30 -
  QoQ % -27.38% -59.88% 153.75% -176.83% 76.66% -747.18% -
  Horiz. % -85.73% -118.06% -294.27% 547.48% 197.77% 847.18% 100.00%
EY 11.32 8.23 3.30 -1.77 -4.91 -1.15 -9.71 -
  QoQ % 37.55% 149.39% 286.44% 63.95% -326.96% 88.16% -
  Horiz. % -116.58% -84.76% -33.99% 18.23% 50.57% 11.84% 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 0.77 0.79 0.77 0.75 0.82 0.81 -8.42%
  QoQ % -7.79% -2.53% 2.60% 2.67% -8.54% 1.23% -
  Horiz. % 87.65% 95.06% 97.53% 95.06% 92.59% 101.23% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers