Highlights

[AMTEL] QoQ 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 -     -51.52%    YoY -     -52.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 8,810 9,707 10,438 11,494 14,223 13,458 12,639 -21.37%
  QoQ % -9.24% -7.00% -9.19% -19.19% 5.68% 6.48% -
  Horiz. % 69.70% 76.80% 82.59% 90.94% 112.53% 106.48% 100.00%
PBT -110 330 688 968 2,120 1,150 869 -
  QoQ % -133.33% -52.03% -28.93% -54.34% 84.35% 32.34% -
  Horiz. % -12.66% 37.97% 79.17% 111.39% 243.96% 132.34% 100.00%
Tax -26 -141 -68 -369 -920 -1 14 -
  QoQ % 81.56% -107.35% 81.57% 59.89% -91,900.00% -107.14% -
  Horiz. % -185.71% -1,007.14% -485.71% -2,635.71% -6,571.43% -7.14% 100.00%
NP -136 189 620 599 1,200 1,149 883 -
  QoQ % -171.96% -69.52% 3.51% -50.08% 4.44% 30.12% -
  Horiz. % -15.40% 21.40% 70.22% 67.84% 135.90% 130.12% 100.00%
NP to SH -191 195 555 525 1,083 1,090 849 -
  QoQ % -197.95% -64.86% 5.71% -51.52% -0.64% 28.39% -
  Horiz. % -22.50% 22.97% 65.37% 61.84% 127.56% 128.39% 100.00%
Tax Rate - % 42.73 % 9.88 % 38.12 % 43.40 % 0.09 % -1.61 % -
  QoQ % 0.00% 332.49% -74.08% -12.17% 48,122.22% 105.59% -
  Horiz. % 0.00% -2,654.04% -613.66% -2,367.70% -2,695.65% -5.59% 100.00%
Total Cost 8,946 9,518 9,818 10,895 13,023 12,309 11,756 -16.63%
  QoQ % -6.01% -3.06% -9.89% -16.34% 5.80% 4.70% -
  Horiz. % 76.10% 80.96% 83.51% 92.68% 110.78% 104.70% 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 -1.54 % 1.95 % 5.94 % 5.21 % 8.44 % 8.54 % 6.99 % -
  QoQ % -178.97% -67.17% 14.01% -38.27% -1.17% 22.17% -
  Horiz. % -22.03% 27.90% 84.98% 74.54% 120.74% 122.17% 100.00%
ROE -0.43 % 0.44 % 1.20 % 1.15 % 2.40 % 2.47 % 1.97 % -
  QoQ % -197.73% -63.33% 4.35% -52.08% -2.83% 25.38% -
  Horiz. % -21.83% 22.34% 60.91% 58.38% 121.83% 125.38% 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 17.88 19.70 21.18 23.33 28.86 27.31 25.65 -21.37%
  QoQ % -9.24% -6.99% -9.22% -19.16% 5.68% 6.47% -
  Horiz. % 69.71% 76.80% 82.57% 90.96% 112.51% 106.47% 100.00%
EPS -0.39 0.40 1.13 1.07 2.20 2.21 1.72 -
  QoQ % -197.50% -64.60% 5.61% -51.36% -0.45% 28.49% -
  Horiz. % -22.67% 23.26% 65.70% 62.21% 127.91% 128.49% 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 0.9017 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 16.26 17.91 19.26 21.21 26.24 24.83 23.32 -21.35%
  QoQ % -9.21% -7.01% -9.19% -19.17% 5.68% 6.48% -
  Horiz. % 69.73% 76.80% 82.59% 90.95% 112.52% 106.48% 100.00%
EPS -0.35 0.36 1.02 0.97 2.00 2.01 1.57 -
  QoQ % -197.22% -64.71% 5.15% -51.50% -0.50% 28.03% -
  Horiz. % -22.29% 22.93% 64.97% 61.78% 127.39% 128.03% 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 3.92 3.81 4.23 3.04 2.43 2.53 2.92 21.67%
  QoQ % 2.89% -9.93% 39.14% 25.10% -3.95% -13.36% -
  Horiz. % 134.25% 130.48% 144.86% 104.11% 83.22% 86.64% 100.00%
P/EPS -180.60 189.53 79.46 66.64 31.85 31.19 43.53 -
  QoQ % -195.29% 138.52% 19.24% 109.23% 2.12% -28.35% -
  Horiz. % -414.89% 435.40% 182.54% 153.09% 73.17% 71.65% 100.00%
EY -0.55 0.53 1.26 1.50 3.14 3.21 2.30 -
  QoQ % -203.77% -57.94% -16.00% -52.23% -2.18% 39.57% -
  Horiz. % -23.91% 23.04% 54.78% 65.22% 136.52% 139.57% 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 3.41 3.15 3.33 3.15 2.53 2.49 2.92 10.89%
  QoQ % 8.25% -5.41% 5.71% 24.51% 1.61% -14.73% -
  Horiz. % 116.78% 107.88% 114.04% 107.88% 86.64% 85.27% 100.00%
P/EPS -157.38 156.68 62.60 68.99 33.22 30.74 43.53 -
  QoQ % -200.45% 150.29% -9.26% 107.68% 8.07% -29.38% -
  Horiz. % -361.54% 359.94% 143.81% 158.49% 76.32% 70.62% 100.00%
EY -0.64 0.64 1.60 1.45 3.01 3.25 2.30 -
  QoQ % -200.00% -60.00% 10.34% -51.83% -7.38% 41.30% -
  Horiz. % -27.83% 27.83% 69.57% 63.04% 130.87% 141.30% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
3. The Bonuses of Airasia Windfall Profit
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. Why a second Special Dividend and more - Airasia Windfall Profit
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers