Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2013-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 28-Feb-2013  [#1]
Profit Trend QoQ -     -87.26%    YoY -     -52.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 40,449 31,639 21,932 11,494 55,566 41,343 27,885 28.11%
  QoQ % 27.85% 44.26% 90.81% -79.31% 34.40% 48.26% -
  Horiz. % 145.06% 113.46% 78.65% 41.22% 199.27% 148.26% 100.00%
PBT 1,894 1,986 1,656 968 5,651 3,531 2,381 -14.14%
  QoQ % -4.63% 19.93% 71.07% -82.87% 60.04% 48.30% -
  Horiz. % 79.55% 83.41% 69.55% 40.66% 237.34% 148.30% 100.00%
Tax -604 -578 -437 -369 -1,294 -374 -373 37.86%
  QoQ % -4.50% -32.27% -18.43% 71.48% -245.99% -0.27% -
  Horiz. % 161.93% 154.96% 117.16% 98.93% 346.92% 100.27% 100.00%
NP 1,290 1,408 1,219 599 4,357 3,157 2,008 -25.53%
  QoQ % -8.38% 15.50% 103.51% -86.25% 38.01% 57.22% -
  Horiz. % 64.24% 70.12% 60.71% 29.83% 216.98% 157.22% 100.00%
NP to SH 1,102 1,275 1,080 525 4,122 3,039 1,949 -31.60%
  QoQ % -13.57% 18.06% 105.71% -87.26% 35.64% 55.93% -
  Horiz. % 56.54% 65.42% 55.41% 26.94% 211.49% 155.93% 100.00%
Tax Rate 31.89 % 29.10 % 26.39 % 38.12 % 22.90 % 10.59 % 15.67 % 60.52%
  QoQ % 9.59% 10.27% -30.77% 66.46% 116.24% -32.42% -
  Horiz. % 203.51% 185.71% 168.41% 243.27% 146.14% 67.58% 100.00%
Total Cost 39,159 30,231 20,713 10,895 51,209 38,186 25,877 31.78%
  QoQ % 29.53% 45.95% 90.11% -78.72% 34.10% 47.57% -
  Horiz. % 151.33% 116.83% 80.04% 42.10% 197.89% 147.57% 100.00%
Net Worth 44,433 44,600 46,271 45,719 45,191 44,112 43,033 2.15%
  QoQ % -0.38% -3.61% 1.21% 1.17% 2.45% 2.51% -
  Horiz. % 103.25% 103.64% 107.52% 106.24% 105.02% 102.51% 100.00%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 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
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 44,433 44,600 46,271 45,719 45,191 44,112 43,033 2.15%
  QoQ % -0.38% -3.61% 1.21% 1.17% 2.45% 2.51% -
  Horiz. % 103.25% 103.64% 107.52% 106.24% 105.02% 102.51% 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
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 3.19 % 4.45 % 5.56 % 5.21 % 7.84 % 7.64 % 7.20 % -41.85%
  QoQ % -28.31% -19.96% 6.72% -33.55% 2.62% 6.11% -
  Horiz. % 44.31% 61.81% 77.22% 72.36% 108.89% 106.11% 100.00%
ROE 2.48 % 2.86 % 2.33 % 1.15 % 9.12 % 6.89 % 4.53 % -33.05%
  QoQ % -13.29% 22.75% 102.61% -87.39% 32.37% 52.10% -
  Horiz. % 54.75% 63.13% 51.43% 25.39% 201.32% 152.10% 100.00%
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 82.08 64.21 44.51 23.33 112.76 83.90 56.59 28.11%
  QoQ % 27.83% 44.26% 90.78% -79.31% 34.40% 48.26% -
  Horiz. % 145.04% 113.47% 78.65% 41.23% 199.26% 148.26% 100.00%
EPS -2.24 2.59 2.19 1.07 8.36 6.17 3.96 -
  QoQ % -186.49% 18.26% 104.67% -87.20% 35.49% 55.81% -
  Horiz. % -56.57% 65.40% 55.30% 27.02% 211.11% 155.81% 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 0.9017 0.9051 0.9390 0.9278 0.9171 0.8952 0.8733 2.15%
  QoQ % -0.38% -3.61% 1.21% 1.17% 2.45% 2.51% -
  Horiz. % 103.25% 103.64% 107.52% 106.24% 105.02% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 74.63 58.38 40.47 21.21 102.53 76.28 51.45 28.11%
  QoQ % 27.83% 44.26% 90.81% -79.31% 34.41% 48.26% -
  Horiz. % 145.05% 113.47% 78.66% 41.22% 199.28% 148.26% 100.00%
EPS 2.03 2.35 1.99 0.97 7.61 5.61 3.60 -31.72%
  QoQ % -13.62% 18.09% 105.15% -87.25% 35.65% 55.83% -
  Horiz. % 56.39% 65.28% 55.28% 26.94% 211.39% 155.83% 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 0.8198 0.8229 0.8538 0.8436 0.8338 0.8139 0.7940 2.15%
  QoQ % -0.38% -3.62% 1.21% 1.18% 2.45% 2.51% -
  Horiz. % 103.25% 103.64% 107.53% 106.25% 105.01% 102.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.7000 0.7500 0.8950 0.7100 0.7000 0.6900 0.7500 -
P/RPS 0.85 1.17 2.01 3.04 0.62 0.82 1.33 -25.78%
  QoQ % -27.35% -41.79% -33.88% 390.32% -24.39% -38.35% -
  Horiz. % 63.91% 87.97% 151.13% 228.57% 46.62% 61.65% 100.00%
P/EPS 31.30 28.99 40.84 66.64 8.37 11.19 18.96 39.64%
  QoQ % 7.97% -29.02% -38.72% 696.18% -25.20% -40.98% -
  Horiz. % 165.08% 152.90% 215.40% 351.48% 44.15% 59.02% 100.00%
EY 3.19 3.45 2.45 1.50 11.95 8.94 5.27 -28.42%
  QoQ % -7.54% 40.82% 63.33% -87.45% 33.67% 69.64% -
  Horiz. % 60.53% 65.46% 46.49% 28.46% 226.76% 169.64% 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 0.78 0.83 0.95 0.77 0.76 0.77 0.86 -6.30%
  QoQ % -6.02% -12.63% 23.38% 1.32% -1.30% -10.47% -
  Horiz. % 90.70% 96.51% 110.47% 89.53% 88.37% 89.53% 100.00%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 -
Price 0.6100 0.6200 0.7050 0.7350 0.7300 0.6800 0.7500 -
P/RPS 0.74 0.97 1.58 3.15 0.65 0.81 1.33 -32.33%
  QoQ % -23.71% -38.61% -49.84% 384.62% -19.75% -39.10% -
  Horiz. % 55.64% 72.93% 118.80% 236.84% 48.87% 60.90% 100.00%
P/EPS 27.28 23.96 32.17 68.99 8.73 11.03 18.96 27.42%
  QoQ % 13.86% -25.52% -53.37% 690.26% -20.85% -41.82% -
  Horiz. % 143.88% 126.37% 169.67% 363.87% 46.04% 58.18% 100.00%
EY 3.67 4.17 3.11 1.45 11.46 9.07 5.27 -21.42%
  QoQ % -11.99% 34.08% 114.48% -87.35% 26.35% 72.11% -
  Horiz. % 69.64% 79.13% 59.01% 27.51% 217.46% 172.11% 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 0.69 0.75 0.79 0.80 0.76 0.86 -14.48%
  QoQ % -1.45% -8.00% -5.06% -1.25% 5.26% -11.63% -
  Horiz. % 79.07% 80.23% 87.21% 91.86% 93.02% 88.37% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers