Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2012-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-Aug-2012  [#3]
Profit Trend QoQ -     55.93%    YoY -     4.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 21,932 11,494 55,566 41,343 27,885 15,246 61,414 -49.63%
  QoQ % 90.81% -79.31% 34.40% 48.26% 82.90% -75.18% -
  Horiz. % 35.71% 18.72% 90.48% 67.32% 45.40% 24.82% 100.00%
PBT 1,656 968 5,651 3,531 2,381 1,512 4,289 -46.95%
  QoQ % 71.07% -82.87% 60.04% 48.30% 57.47% -64.75% -
  Horiz. % 38.61% 22.57% 131.76% 82.33% 55.51% 35.25% 100.00%
Tax -437 -369 -1,294 -374 -373 -387 -607 -19.66%
  QoQ % -18.43% 71.48% -245.99% -0.27% 3.62% 36.24% -
  Horiz. % 71.99% 60.79% 213.18% 61.61% 61.45% 63.76% 100.00%
NP 1,219 599 4,357 3,157 2,008 1,125 3,682 -52.11%
  QoQ % 103.51% -86.25% 38.01% 57.22% 78.49% -69.45% -
  Horiz. % 33.11% 16.27% 118.33% 85.74% 54.54% 30.55% 100.00%
NP to SH 1,080 525 4,122 3,039 1,949 1,100 3,632 -55.42%
  QoQ % 105.71% -87.26% 35.64% 55.93% 77.18% -69.71% -
  Horiz. % 29.74% 14.45% 113.49% 83.67% 53.66% 30.29% 100.00%
Tax Rate 26.39 % 38.12 % 22.90 % 10.59 % 15.67 % 25.60 % 14.15 % 51.46%
  QoQ % -30.77% 66.46% 116.24% -32.42% -38.79% 80.92% -
  Horiz. % 186.50% 269.40% 161.84% 74.84% 110.74% 180.92% 100.00%
Total Cost 20,713 10,895 51,209 38,186 25,877 14,121 57,732 -49.48%
  QoQ % 90.11% -78.72% 34.10% 47.57% 83.25% -75.54% -
  Horiz. % 35.88% 18.87% 88.70% 66.14% 44.82% 24.46% 100.00%
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,138 8.15%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.67% -
  Horiz. % 112.48% 111.14% 109.85% 107.23% 104.61% 102.67% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 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
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 46,271 45,719 45,191 44,112 43,033 42,235 41,138 8.15%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.67% -
  Horiz. % 112.48% 111.14% 109.85% 107.23% 104.61% 102.67% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,278 -0.00%
  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
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 5.56 % 5.21 % 7.84 % 7.64 % 7.20 % 7.38 % 6.00 % -4.95%
  QoQ % 6.72% -33.55% 2.62% 6.11% -2.44% 23.00% -
  Horiz. % 92.67% 86.83% 130.67% 127.33% 120.00% 123.00% 100.00%
ROE 2.33 % 1.15 % 9.12 % 6.89 % 4.53 % 2.60 % 8.83 % -58.83%
  QoQ % 102.61% -87.39% 32.37% 52.10% 74.23% -70.55% -
  Horiz. % 26.39% 13.02% 103.28% 78.03% 51.30% 29.45% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 44.51 23.33 112.76 83.90 56.59 30.94 124.63 -49.63%
  QoQ % 90.78% -79.31% 34.40% 48.26% 82.90% -75.17% -
  Horiz. % 35.71% 18.72% 90.48% 67.32% 45.41% 24.83% 100.00%
EPS 2.19 1.07 8.36 6.17 3.96 2.23 7.37 -55.44%
  QoQ % 104.67% -87.20% 35.49% 55.81% 77.58% -69.74% -
  Horiz. % 29.72% 14.52% 113.43% 83.72% 53.73% 30.26% 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 0.9390 0.9278 0.9171 0.8952 0.8733 0.8571 0.8348 8.15%
  QoQ % 1.21% 1.17% 2.45% 2.51% 1.89% 2.67% -
  Horiz. % 112.48% 111.14% 109.86% 107.24% 104.61% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 40.47 21.21 102.53 76.28 51.45 28.13 113.32 -49.63%
  QoQ % 90.81% -79.31% 34.41% 48.26% 82.90% -75.18% -
  Horiz. % 35.71% 18.72% 90.48% 67.31% 45.40% 24.82% 100.00%
EPS 1.99 0.97 7.61 5.61 3.60 2.03 6.70 -55.45%
  QoQ % 105.15% -87.25% 35.65% 55.83% 77.34% -69.70% -
  Horiz. % 29.70% 14.48% 113.58% 83.73% 53.73% 30.30% 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 0.8538 0.8436 0.8338 0.8139 0.7940 0.7793 0.7590 8.15%
  QoQ % 1.21% 1.18% 2.45% 2.51% 1.89% 2.67% -
  Horiz. % 112.49% 111.15% 109.86% 107.23% 104.61% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.8950 0.7100 0.7000 0.6900 0.7500 0.8000 0.8000 -
P/RPS 2.01 3.04 0.62 0.82 1.33 2.59 0.64 114.31%
  QoQ % -33.88% 390.32% -24.39% -38.35% -48.65% 304.69% -
  Horiz. % 314.06% 475.00% 96.88% 128.12% 207.81% 404.69% 100.00%
P/EPS 40.84 66.64 8.37 11.19 18.96 35.84 10.85 141.78%
  QoQ % -38.72% 696.18% -25.20% -40.98% -47.10% 230.32% -
  Horiz. % 376.41% 614.19% 77.14% 103.13% 174.75% 330.32% 100.00%
EY 2.45 1.50 11.95 8.94 5.27 2.79 9.21 -58.60%
  QoQ % 63.33% -87.45% 33.67% 69.64% 88.89% -69.71% -
  Horiz. % 26.60% 16.29% 129.75% 97.07% 57.22% 30.29% 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 0.95 0.77 0.76 0.77 0.86 0.93 0.96 -0.70%
  QoQ % 23.38% 1.32% -1.30% -10.47% -7.53% -3.12% -
  Horiz. % 98.96% 80.21% 79.17% 80.21% 89.58% 96.88% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 -
Price 0.7050 0.7350 0.7300 0.6800 0.7500 0.7600 0.8300 -
P/RPS 1.58 3.15 0.65 0.81 1.33 2.46 0.67 77.08%
  QoQ % -49.84% 384.62% -19.75% -39.10% -45.93% 267.16% -
  Horiz. % 235.82% 470.15% 97.01% 120.90% 198.51% 367.16% 100.00%
P/EPS 32.17 68.99 8.73 11.03 18.96 34.05 11.26 101.22%
  QoQ % -53.37% 690.26% -20.85% -41.82% -44.32% 202.40% -
  Horiz. % 285.70% 612.70% 77.53% 97.96% 168.38% 302.40% 100.00%
EY 3.11 1.45 11.46 9.07 5.27 2.94 8.88 -50.28%
  QoQ % 114.48% -87.35% 26.35% 72.11% 79.25% -66.89% -
  Horiz. % 35.02% 16.33% 129.05% 102.14% 59.35% 33.11% 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 0.75 0.79 0.80 0.76 0.86 0.89 0.99 -16.88%
  QoQ % -5.06% -1.25% 5.26% -11.63% -3.37% -10.10% -
  Horiz. % 75.76% 79.80% 80.81% 76.77% 86.87% 89.90% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers