Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     105.71%    YoY -     -44.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 6,525 40,449 31,639 21,932 11,494 55,566 41,343 -70.89%
  QoQ % -83.87% 27.85% 44.26% 90.81% -79.31% 34.40% -
  Horiz. % 15.78% 97.84% 76.53% 53.05% 27.80% 134.40% 100.00%
PBT -502 1,894 1,986 1,656 968 5,651 3,531 -
  QoQ % -126.50% -4.63% 19.93% 71.07% -82.87% 60.04% -
  Horiz. % -14.22% 53.64% 56.24% 46.90% 27.41% 160.04% 100.00%
Tax -36 -604 -578 -437 -369 -1,294 -374 -79.09%
  QoQ % 94.04% -4.50% -32.27% -18.43% 71.48% -245.99% -
  Horiz. % 9.63% 161.50% 154.55% 116.84% 98.66% 345.99% 100.00%
NP -538 1,290 1,408 1,219 599 4,357 3,157 -
  QoQ % -141.71% -8.38% 15.50% 103.51% -86.25% 38.01% -
  Horiz. % -17.04% 40.86% 44.60% 38.61% 18.97% 138.01% 100.00%
NP to SH -524 1,102 1,275 1,080 525 4,122 3,039 -
  QoQ % -147.55% -13.57% 18.06% 105.71% -87.26% 35.64% -
  Horiz. % -17.24% 36.26% 41.95% 35.54% 17.28% 135.64% 100.00%
Tax Rate - % 31.89 % 29.10 % 26.39 % 38.12 % 22.90 % 10.59 % -
  QoQ % 0.00% 9.59% 10.27% -30.77% 66.46% 116.24% -
  Horiz. % 0.00% 301.13% 274.79% 249.20% 359.96% 216.24% 100.00%
Total Cost 7,063 39,159 30,231 20,713 10,895 51,209 38,186 -67.64%
  QoQ % -81.96% 29.53% 45.95% 90.11% -78.72% 34.10% -
  Horiz. % 18.50% 102.55% 79.17% 54.24% 28.53% 134.10% 100.00%
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -8.25 % 3.19 % 4.45 % 5.56 % 5.21 % 7.84 % 7.64 % -
  QoQ % -358.62% -28.31% -19.96% 6.72% -33.55% 2.62% -
  Horiz. % -107.98% 41.75% 58.25% 72.77% 68.19% 102.62% 100.00%
ROE -1.19 % 2.48 % 2.86 % 2.33 % 1.15 % 9.12 % 6.89 % -
  QoQ % -147.98% -13.29% 22.75% 102.61% -87.39% 32.37% -
  Horiz. % -17.27% 35.99% 41.51% 33.82% 16.69% 132.37% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 13.24 82.08 64.21 44.51 23.33 112.76 83.90 -70.90%
  QoQ % -83.87% 27.83% 44.26% 90.78% -79.31% 34.40% -
  Horiz. % 15.78% 97.83% 76.53% 53.05% 27.81% 134.40% 100.00%
EPS -1.06 -2.24 2.59 2.19 1.07 8.36 6.17 -
  QoQ % 52.68% -186.49% 18.26% 104.67% -87.20% 35.49% -
  Horiz. % -17.18% -36.30% 41.98% 35.49% 17.34% 135.49% 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 0.8910 0.9017 0.9051 0.9390 0.9278 0.9171 0.8952 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 10.03 62.19 48.65 33.72 17.67 85.44 63.57 -70.90%
  QoQ % -83.87% 27.83% 44.28% 90.83% -79.32% 34.40% -
  Horiz. % 15.78% 97.83% 76.53% 53.04% 27.80% 134.40% 100.00%
EPS -0.81 1.69 1.96 1.66 0.81 6.34 4.67 -
  QoQ % -147.93% -13.78% 18.07% 104.94% -87.22% 35.76% -
  Horiz. % -17.34% 36.19% 41.97% 35.55% 17.34% 135.76% 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 0.6751 0.6832 0.6858 0.7115 0.7030 0.6949 0.6783 -0.32%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.72% 101.11% 104.89% 103.64% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.7300 0.7000 0.7500 0.8950 0.7100 0.7000 0.6900 -
P/RPS 5.51 0.85 1.17 2.01 3.04 0.62 0.82 257.33%
  QoQ % 548.24% -27.35% -41.79% -33.88% 390.32% -24.39% -
  Horiz. % 671.95% 103.66% 142.68% 245.12% 370.73% 75.61% 100.00%
P/EPS -68.65 31.30 28.99 40.84 66.64 8.37 11.19 -
  QoQ % -319.33% 7.97% -29.02% -38.72% 696.18% -25.20% -
  Horiz. % -613.49% 279.71% 259.07% 364.97% 595.53% 74.80% 100.00%
EY -1.46 3.19 3.45 2.45 1.50 11.95 8.94 -
  QoQ % -145.77% -7.54% 40.82% 63.33% -87.45% 33.67% -
  Horiz. % -16.33% 35.68% 38.59% 27.40% 16.78% 133.67% 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 0.82 0.78 0.83 0.95 0.77 0.76 0.77 4.30%
  QoQ % 5.13% -6.02% -12.63% 23.38% 1.32% -1.30% -
  Horiz. % 106.49% 101.30% 107.79% 123.38% 100.00% 98.70% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 -
Price 0.7050 0.6100 0.6200 0.7050 0.7350 0.7300 0.6800 -
P/RPS 5.32 0.74 0.97 1.58 3.15 0.65 0.81 251.92%
  QoQ % 618.92% -23.71% -38.61% -49.84% 384.62% -19.75% -
  Horiz. % 656.79% 91.36% 119.75% 195.06% 388.89% 80.25% 100.00%
P/EPS -66.30 27.28 23.96 32.17 68.99 8.73 11.03 -
  QoQ % -343.04% 13.86% -25.52% -53.37% 690.26% -20.85% -
  Horiz. % -601.09% 247.33% 217.23% 291.66% 625.48% 79.15% 100.00%
EY -1.51 3.67 4.17 3.11 1.45 11.46 9.07 -
  QoQ % -141.14% -11.99% 34.08% 114.48% -87.35% 26.35% -
  Horiz. % -16.65% 40.46% 45.98% 34.29% 15.99% 126.35% 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 0.79 0.68 0.69 0.75 0.79 0.80 0.76 2.62%
  QoQ % 16.18% -1.45% -8.00% -5.06% -1.25% 5.26% -
  Horiz. % 103.95% 89.47% 90.79% 98.68% 103.95% 105.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS