Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2012-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 30-Nov-2012  [#4]
Profit Trend QoQ -     35.64%    YoY -     13.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 31,639 21,932 11,494 55,566 41,343 27,885 15,246 62.48%
  QoQ % 44.26% 90.81% -79.31% 34.40% 48.26% 82.90% -
  Horiz. % 207.52% 143.85% 75.39% 364.46% 271.17% 182.90% 100.00%
PBT 1,986 1,656 968 5,651 3,531 2,381 1,512 19.88%
  QoQ % 19.93% 71.07% -82.87% 60.04% 48.30% 57.47% -
  Horiz. % 131.35% 109.52% 64.02% 373.74% 233.53% 157.47% 100.00%
Tax -578 -437 -369 -1,294 -374 -373 -387 30.57%
  QoQ % -32.27% -18.43% 71.48% -245.99% -0.27% 3.62% -
  Horiz. % 149.35% 112.92% 95.35% 334.37% 96.64% 96.38% 100.00%
NP 1,408 1,219 599 4,357 3,157 2,008 1,125 16.09%
  QoQ % 15.50% 103.51% -86.25% 38.01% 57.22% 78.49% -
  Horiz. % 125.16% 108.36% 53.24% 387.29% 280.62% 178.49% 100.00%
NP to SH 1,275 1,080 525 4,122 3,039 1,949 1,100 10.31%
  QoQ % 18.06% 105.71% -87.26% 35.64% 55.93% 77.18% -
  Horiz. % 115.91% 98.18% 47.73% 374.73% 276.27% 177.18% 100.00%
Tax Rate 29.10 % 26.39 % 38.12 % 22.90 % 10.59 % 15.67 % 25.60 % 8.89%
  QoQ % 10.27% -30.77% 66.46% 116.24% -32.42% -38.79% -
  Horiz. % 113.67% 103.09% 148.91% 89.45% 41.37% 61.21% 100.00%
Total Cost 30,231 20,713 10,895 51,209 38,186 25,877 14,121 65.88%
  QoQ % 45.95% 90.11% -78.72% 34.10% 47.57% 83.25% -
  Horiz. % 214.09% 146.68% 77.15% 362.64% 270.42% 183.25% 100.00%
Net Worth 44,600 46,271 45,719 45,191 44,112 43,033 42,235 3.69%
  QoQ % -3.61% 1.21% 1.17% 2.45% 2.51% 1.89% -
  Horiz. % 105.60% 109.56% 108.25% 107.00% 104.45% 101.89% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 44,600 46,271 45,719 45,191 44,112 43,033 42,235 3.69%
  QoQ % -3.61% 1.21% 1.17% 2.45% 2.51% 1.89% -
  Horiz. % 105.60% 109.56% 108.25% 107.00% 104.45% 101.89% 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
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 4.45 % 5.56 % 5.21 % 7.84 % 7.64 % 7.20 % 7.38 % -28.56%
  QoQ % -19.96% 6.72% -33.55% 2.62% 6.11% -2.44% -
  Horiz. % 60.30% 75.34% 70.60% 106.23% 103.52% 97.56% 100.00%
ROE 2.86 % 2.33 % 1.15 % 9.12 % 6.89 % 4.53 % 2.60 % 6.54%
  QoQ % 22.75% 102.61% -87.39% 32.37% 52.10% 74.23% -
  Horiz. % 110.00% 89.62% 44.23% 350.77% 265.00% 174.23% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 64.21 44.51 23.33 112.76 83.90 56.59 30.94 62.48%
  QoQ % 44.26% 90.78% -79.31% 34.40% 48.26% 82.90% -
  Horiz. % 207.53% 143.86% 75.40% 364.45% 271.17% 182.90% 100.00%
EPS 2.59 2.19 1.07 8.36 6.17 3.96 2.23 10.46%
  QoQ % 18.26% 104.67% -87.20% 35.49% 55.81% 77.58% -
  Horiz. % 116.14% 98.21% 47.98% 374.89% 276.68% 177.58% 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 0.9051 0.9390 0.9278 0.9171 0.8952 0.8733 0.8571 3.69%
  QoQ % -3.61% 1.21% 1.17% 2.45% 2.51% 1.89% -
  Horiz. % 105.60% 109.56% 108.25% 107.00% 104.45% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 58.38 40.47 21.21 102.53 76.28 51.45 28.13 62.49%
  QoQ % 44.26% 90.81% -79.31% 34.41% 48.26% 82.90% -
  Horiz. % 207.54% 143.87% 75.40% 364.49% 271.17% 182.90% 100.00%
EPS 2.35 1.99 0.97 7.61 5.61 3.60 2.03 10.22%
  QoQ % 18.09% 105.15% -87.25% 35.65% 55.83% 77.34% -
  Horiz. % 115.76% 98.03% 47.78% 374.88% 276.35% 177.34% 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 0.8229 0.8538 0.8436 0.8338 0.8139 0.7940 0.7793 3.69%
  QoQ % -3.62% 1.21% 1.18% 2.45% 2.51% 1.89% -
  Horiz. % 105.59% 109.56% 108.25% 106.99% 104.44% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.7500 0.8950 0.7100 0.7000 0.6900 0.7500 0.8000 -
P/RPS 1.17 2.01 3.04 0.62 0.82 1.33 2.59 -41.04%
  QoQ % -41.79% -33.88% 390.32% -24.39% -38.35% -48.65% -
  Horiz. % 45.17% 77.61% 117.37% 23.94% 31.66% 51.35% 100.00%
P/EPS 28.99 40.84 66.64 8.37 11.19 18.96 35.84 -13.15%
  QoQ % -29.02% -38.72% 696.18% -25.20% -40.98% -47.10% -
  Horiz. % 80.89% 113.95% 185.94% 23.35% 31.22% 52.90% 100.00%
EY 3.45 2.45 1.50 11.95 8.94 5.27 2.79 15.16%
  QoQ % 40.82% 63.33% -87.45% 33.67% 69.64% 88.89% -
  Horiz. % 123.66% 87.81% 53.76% 428.32% 320.43% 188.89% 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 0.83 0.95 0.77 0.76 0.77 0.86 0.93 -7.28%
  QoQ % -12.63% 23.38% 1.32% -1.30% -10.47% -7.53% -
  Horiz. % 89.25% 102.15% 82.80% 81.72% 82.80% 92.47% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 -
Price 0.6200 0.7050 0.7350 0.7300 0.6800 0.7500 0.7600 -
P/RPS 0.97 1.58 3.15 0.65 0.81 1.33 2.46 -46.14%
  QoQ % -38.61% -49.84% 384.62% -19.75% -39.10% -45.93% -
  Horiz. % 39.43% 64.23% 128.05% 26.42% 32.93% 54.07% 100.00%
P/EPS 23.96 32.17 68.99 8.73 11.03 18.96 34.05 -20.84%
  QoQ % -25.52% -53.37% 690.26% -20.85% -41.82% -44.32% -
  Horiz. % 70.37% 94.48% 202.61% 25.64% 32.39% 55.68% 100.00%
EY 4.17 3.11 1.45 11.46 9.07 5.27 2.94 26.16%
  QoQ % 34.08% 114.48% -87.35% 26.35% 72.11% 79.25% -
  Horiz. % 141.84% 105.78% 49.32% 389.80% 308.50% 179.25% 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 0.69 0.75 0.79 0.80 0.76 0.86 0.89 -15.57%
  QoQ % -8.00% -5.06% -1.25% 5.26% -11.63% -3.37% -
  Horiz. % 77.53% 84.27% 88.76% 89.89% 85.39% 96.63% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers