Highlights

[AMTEL] QoQ Quarter Result on 2015-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 28-Feb-2015  [#1]
Profit Trend QoQ -     -120.48%    YoY -     31.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 24,536 12,708 10,985 8,427 9,290 7,499 8,672 99.92%
  QoQ % 93.08% 15.69% 30.35% -9.29% 23.88% -13.53% -
  Horiz. % 282.93% 146.54% 126.67% 97.17% 107.13% 86.47% 100.00%
PBT 707 1,286 -505 -328 2,311 -189 -436 -
  QoQ % -45.02% 354.65% -53.96% -114.19% 1,322.75% 56.65% -
  Horiz. % -162.16% -294.95% 115.83% 75.23% -530.05% 43.35% 100.00%
Tax 92 -383 -21 -38 -514 -37 -4 -
  QoQ % 124.02% -1,723.81% 44.74% 92.61% -1,289.19% -825.00% -
  Horiz. % -2,300.00% 9,575.00% 525.00% 950.00% 12,850.00% 925.00% 100.00%
NP 799 903 -526 -366 1,797 -226 -440 -
  QoQ % -11.52% 271.67% -43.72% -120.37% 895.13% 48.64% -
  Horiz. % -181.59% -205.23% 119.55% 83.18% -408.41% 51.36% 100.00%
NP to SH 756 939 -518 -359 1,753 -200 -428 -
  QoQ % -19.49% 281.27% -44.29% -120.48% 976.50% 53.27% -
  Horiz. % -176.64% -219.39% 121.03% 83.88% -409.58% 46.73% 100.00%
Tax Rate -13.01 % 29.78 % - % - % 22.24 % - % - % -
  QoQ % -143.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -58.50% 133.90% 0.00% 0.00% 100.00% - -
Total Cost 23,737 11,805 11,511 8,793 7,493 7,725 9,112 89.21%
  QoQ % 101.08% 2.55% 30.91% 17.35% -3.00% -15.22% -
  Horiz. % 260.50% 129.55% 126.33% 96.50% 82.23% 84.78% 100.00%
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 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
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 43,900 43,166 42,191 42,703 43,058 41,304 43,472 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 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
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 3.26 % 7.11 % -4.79 % -4.34 % 19.34 % -3.01 % -5.07 % -
  QoQ % -54.15% 248.43% -10.37% -122.44% 742.52% 40.63% -
  Horiz. % -64.30% -140.24% 94.48% 85.60% -381.46% 59.37% 100.00%
ROE 1.72 % 2.18 % -1.23 % -0.84 % 4.07 % -0.48 % -0.98 % -
  QoQ % -21.10% 277.24% -46.43% -120.64% 947.92% 51.02% -
  Horiz. % -175.51% -222.45% 125.51% 85.71% -415.31% 48.98% 100.00%
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 49.79 25.79 22.29 17.10 18.85 15.22 17.60 99.90%
  QoQ % 93.06% 15.70% 30.35% -9.28% 23.85% -13.52% -
  Horiz. % 282.90% 146.53% 126.65% 97.16% 107.10% 86.48% 100.00%
EPS 1.53 1.91 -1.05 -0.73 3.56 -0.41 -0.87 -
  QoQ % -19.90% 281.90% -43.84% -120.51% 968.29% 52.87% -
  Horiz. % -175.86% -219.54% 120.69% 83.91% -409.20% 47.13% 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 0.8909 0.8760 0.8562 0.8666 0.8738 0.8382 0.8822 0.66%
  QoQ % 1.70% 2.31% -1.20% -0.82% 4.25% -4.99% -
  Horiz. % 100.99% 99.30% 97.05% 98.23% 99.05% 95.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 45.27 23.45 20.27 15.55 17.14 13.84 16.00 99.92%
  QoQ % 93.05% 15.69% 30.35% -9.28% 23.84% -13.50% -
  Horiz. % 282.94% 146.56% 126.69% 97.19% 107.12% 86.50% 100.00%
EPS 1.39 1.73 -0.96 -0.66 3.23 -0.37 -0.79 -
  QoQ % -19.65% 280.21% -45.45% -120.43% 972.97% 53.16% -
  Horiz. % -175.95% -218.99% 121.52% 83.54% -408.86% 46.84% 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 0.8100 0.7965 0.7785 0.7879 0.7945 0.7621 0.8021 0.65%
  QoQ % 1.69% 2.31% -1.19% -0.83% 4.25% -4.99% -
  Horiz. % 100.98% 99.30% 97.06% 98.23% 99.05% 95.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.8500 0.9000 0.8000 0.9300 0.8500 0.9000 0.7050 -
P/RPS 1.71 3.49 3.59 5.44 4.51 5.91 4.01 -43.32%
  QoQ % -51.00% -2.79% -34.01% 20.62% -23.69% 47.38% -
  Horiz. % 42.64% 87.03% 89.53% 135.66% 112.47% 147.38% 100.00%
P/EPS 55.40 47.23 -76.10 -127.65 23.89 -221.75 -81.17 -
  QoQ % 17.30% 162.06% 40.38% -634.32% 110.77% -173.19% -
  Horiz. % -68.25% -58.19% 93.75% 157.26% -29.43% 273.19% 100.00%
EY 1.80 2.12 -1.31 -0.78 4.19 -0.45 -1.23 -
  QoQ % -15.09% 261.83% -67.95% -118.62% 1,031.11% 63.41% -
  Horiz. % -146.34% -172.36% 106.50% 63.41% -340.65% 36.59% 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 1.03 0.93 1.07 0.97 1.07 0.80 12.13%
  QoQ % -7.77% 10.75% -13.08% 10.31% -9.35% 33.75% -
  Horiz. % 118.75% 128.75% 116.25% 133.75% 121.25% 133.75% 100.00%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 28/10/14 22/07/14 -
Price 0.7100 0.7900 0.9000 0.8600 1.0000 0.8350 0.7700 -
P/RPS 1.43 3.06 4.04 5.03 5.30 5.49 4.38 -52.55%
  QoQ % -53.27% -24.26% -19.68% -5.09% -3.46% 25.34% -
  Horiz. % 32.65% 69.86% 92.24% 114.84% 121.00% 125.34% 100.00%
P/EPS 46.28 41.46 -85.62 -118.05 28.11 -205.73 -88.65 -
  QoQ % 11.63% 148.42% 27.47% -519.96% 113.66% -132.07% -
  Horiz. % -52.21% -46.77% 96.58% 133.16% -31.71% 232.07% 100.00%
EY 2.16 2.41 -1.17 -0.85 3.56 -0.49 -1.13 -
  QoQ % -10.37% 305.98% -37.65% -123.88% 826.53% 56.64% -
  Horiz. % -191.15% -213.27% 103.54% 75.22% -315.04% 43.36% 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 0.80 0.90 1.05 0.99 1.14 1.00 0.87 -5.43%
  QoQ % -11.11% -14.29% 6.06% -13.16% 14.00% 14.94% -
  Horiz. % 91.95% 103.45% 120.69% 113.79% 131.03% 114.94% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers