Highlights

[AMTEL] QoQ Quarter Result on 2014-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 28-Feb-2014  [#1]
Profit Trend QoQ -     -174.35%    YoY -     -199.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 9,290 7,499 8,672 6,525 8,810 9,707 10,438 -7.47%
  QoQ % 23.88% -13.53% 32.90% -25.94% -9.24% -7.00% -
  Horiz. % 89.00% 71.84% 83.08% 62.51% 84.40% 93.00% 100.00%
PBT 2,311 -189 -436 -502 -110 330 688 124.12%
  QoQ % 1,322.75% 56.65% 13.15% -356.36% -133.33% -52.03% -
  Horiz. % 335.90% -27.47% -63.37% -72.97% -15.99% 47.97% 100.00%
Tax -514 -37 -4 -36 -26 -141 -68 284.68%
  QoQ % -1,289.19% -825.00% 88.89% -38.46% 81.56% -107.35% -
  Horiz. % 755.88% 54.41% 5.88% 52.94% 38.24% 207.35% 100.00%
NP 1,797 -226 -440 -538 -136 189 620 103.15%
  QoQ % 895.13% 48.64% 18.22% -295.59% -171.96% -69.52% -
  Horiz. % 289.84% -36.45% -70.97% -86.77% -21.94% 30.48% 100.00%
NP to SH 1,753 -200 -428 -524 -191 195 555 115.12%
  QoQ % 976.50% 53.27% 18.32% -174.35% -197.95% -64.86% -
  Horiz. % 315.86% -36.04% -77.12% -94.41% -34.41% 35.14% 100.00%
Tax Rate 22.24 % - % - % - % - % 42.73 % 9.88 % 71.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 332.49% -
  Horiz. % 225.10% 0.00% 0.00% 0.00% 0.00% 432.49% 100.00%
Total Cost 7,493 7,725 9,112 7,063 8,946 9,518 9,818 -16.47%
  QoQ % -3.00% -15.22% 29.01% -21.05% -6.01% -3.06% -
  Horiz. % 76.32% 78.68% 92.81% 71.94% 91.12% 96.94% 100.00%
Net Worth 43,058 41,304 43,472 43,905 44,433 44,600 46,271 -4.68%
  QoQ % 4.25% -4.99% -0.99% -1.19% -0.38% -3.61% -
  Horiz. % 93.06% 89.27% 93.95% 94.89% 96.03% 96.39% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 43,058 41,304 43,472 43,905 44,433 44,600 46,271 -4.68%
  QoQ % 4.25% -4.99% -0.99% -1.19% -0.38% -3.61% -
  Horiz. % 93.06% 89.27% 93.95% 94.89% 96.03% 96.39% 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 19.34 % -3.01 % -5.07 % -8.25 % -1.54 % 1.95 % 5.94 % 119.52%
  QoQ % 742.52% 40.63% 38.55% -435.71% -178.97% -67.17% -
  Horiz. % 325.59% -50.67% -85.35% -138.89% -25.93% 32.83% 100.00%
ROE 4.07 % -0.48 % -0.98 % -1.19 % -0.43 % 0.44 % 1.20 % 125.57%
  QoQ % 947.92% 51.02% 17.65% -176.74% -197.73% -63.33% -
  Horiz. % 339.17% -40.00% -81.67% -99.17% -35.83% 36.67% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 18.85 15.22 17.60 13.24 17.88 19.70 21.18 -7.47%
  QoQ % 23.85% -13.52% 32.93% -25.95% -9.24% -6.99% -
  Horiz. % 89.00% 71.86% 83.10% 62.51% 84.42% 93.01% 100.00%
EPS 3.56 -0.41 -0.87 -1.06 -0.39 0.40 1.13 114.76%
  QoQ % 968.29% 52.87% 17.92% -171.79% -197.50% -64.60% -
  Horiz. % 315.04% -36.28% -76.99% -93.81% -34.51% 35.40% 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 0.8738 0.8382 0.8822 0.8910 0.9017 0.9051 0.9390 -4.68%
  QoQ % 4.25% -4.99% -0.99% -1.19% -0.38% -3.61% -
  Horiz. % 93.06% 89.27% 93.95% 94.89% 96.03% 96.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 17.14 13.84 16.00 12.04 16.26 17.91 19.26 -7.47%
  QoQ % 23.84% -13.50% 32.89% -25.95% -9.21% -7.01% -
  Horiz. % 88.99% 71.86% 83.07% 62.51% 84.42% 92.99% 100.00%
EPS 3.23 -0.37 -0.79 -0.97 -0.35 0.36 1.02 115.49%
  QoQ % 972.97% 53.16% 18.56% -177.14% -197.22% -64.71% -
  Horiz. % 316.67% -36.27% -77.45% -95.10% -34.31% 35.29% 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 0.7945 0.7621 0.8021 0.8101 0.8198 0.8229 0.8538 -4.68%
  QoQ % 4.25% -4.99% -0.99% -1.18% -0.38% -3.62% -
  Horiz. % 93.05% 89.26% 93.94% 94.88% 96.02% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.8500 0.9000 0.7050 0.7300 0.7000 0.7500 0.8950 -
P/RPS 4.51 5.91 4.01 5.51 3.92 3.81 4.23 4.36%
  QoQ % -23.69% 47.38% -27.22% 40.56% 2.89% -9.93% -
  Horiz. % 106.62% 139.72% 94.80% 130.26% 92.67% 90.07% 100.00%
P/EPS 23.89 -221.75 -81.17 -68.65 -180.60 189.53 79.46 -55.09%
  QoQ % 110.77% -173.19% -18.24% 61.99% -195.29% 138.52% -
  Horiz. % 30.07% -279.07% -102.15% -86.40% -227.28% 238.52% 100.00%
EY 4.19 -0.45 -1.23 -1.46 -0.55 0.53 1.26 122.63%
  QoQ % 1,031.11% 63.41% 15.75% -165.45% -203.77% -57.94% -
  Horiz. % 332.54% -35.71% -97.62% -115.87% -43.65% 42.06% 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 0.97 1.07 0.80 0.82 0.78 0.83 0.95 1.40%
  QoQ % -9.35% 33.75% -2.44% 5.13% -6.02% -12.63% -
  Horiz. % 102.11% 112.63% 84.21% 86.32% 82.11% 87.37% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 28/10/14 22/07/14 28/04/14 23/01/14 31/10/13 29/07/13 -
Price 1.0000 0.8350 0.7700 0.7050 0.6100 0.6200 0.7050 -
P/RPS 5.30 5.49 4.38 5.32 3.41 3.15 3.33 36.28%
  QoQ % -3.46% 25.34% -17.67% 56.01% 8.25% -5.41% -
  Horiz. % 159.16% 164.86% 131.53% 159.76% 102.40% 94.59% 100.00%
P/EPS 28.11 -205.73 -88.65 -66.30 -157.38 156.68 62.60 -41.33%
  QoQ % 113.66% -132.07% -33.71% 57.87% -200.45% 150.29% -
  Horiz. % 44.90% -328.64% -141.61% -105.91% -251.41% 250.29% 100.00%
EY 3.56 -0.49 -1.13 -1.51 -0.64 0.64 1.60 70.35%
  QoQ % 826.53% 56.64% 25.17% -135.94% -200.00% -60.00% -
  Horiz. % 222.50% -30.62% -70.62% -94.38% -40.00% 40.00% 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 1.14 1.00 0.87 0.79 0.68 0.69 0.75 32.17%
  QoQ % 14.00% 14.94% 10.13% 16.18% -1.45% -8.00% -
  Horiz. % 152.00% 133.33% 116.00% 105.33% 90.67% 92.00% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers