Highlights

[AMTEL] QoQ Quarter Result on 2015-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend QoQ -     -19.49%    YoY -     -56.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 12,496 9,431 8,421 24,536 12,708 10,985 8,427 29.88%
  QoQ % 32.50% 11.99% -65.68% 93.08% 15.69% 30.35% -
  Horiz. % 148.29% 111.91% 99.93% 291.16% 150.80% 130.35% 100.00%
PBT 299 -491 -627 707 1,286 -505 -328 -
  QoQ % 160.90% 21.69% -188.68% -45.02% 354.65% -53.96% -
  Horiz. % -91.16% 149.70% 191.16% -215.55% -392.07% 153.96% 100.00%
Tax -255 -42 -108 92 -383 -21 -38 253.73%
  QoQ % -507.14% 61.11% -217.39% 124.02% -1,723.81% 44.74% -
  Horiz. % 671.05% 110.53% 284.21% -242.11% 1,007.89% 55.26% 100.00%
NP 44 -533 -735 799 903 -526 -366 -
  QoQ % 108.26% 27.48% -191.99% -11.52% 271.67% -43.72% -
  Horiz. % -12.02% 145.63% 200.82% -218.31% -246.72% 143.72% 100.00%
NP to SH -119 -502 -701 756 939 -518 -359 -51.94%
  QoQ % 76.29% 28.39% -192.72% -19.49% 281.27% -44.29% -
  Horiz. % 33.15% 139.83% 195.26% -210.58% -261.56% 144.29% 100.00%
Tax Rate 85.28 % - % - % -13.01 % 29.78 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -143.69% 0.00% 0.00% -
  Horiz. % 286.37% 0.00% 0.00% -43.69% 100.00% - -
Total Cost 12,452 9,964 9,156 23,737 11,805 11,511 8,793 25.97%
  QoQ % 24.97% 8.82% -61.43% 101.08% 2.55% 30.91% -
  Horiz. % 141.61% 113.32% 104.13% 269.95% 134.25% 130.91% 100.00%
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 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
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 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
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 0.35 % -5.65 % -8.73 % 3.26 % 7.11 % -4.79 % -4.34 % -
  QoQ % 106.19% 35.28% -367.79% -54.15% 248.43% -10.37% -
  Horiz. % -8.06% 130.18% 201.15% -75.12% -163.82% 110.37% 100.00%
ROE -0.28 % -1.18 % -1.62 % 1.72 % 2.18 % -1.23 % -0.84 % -51.76%
  QoQ % 76.27% 27.16% -194.19% -21.10% 277.24% -46.43% -
  Horiz. % 33.33% 140.48% 192.86% -204.76% -259.52% 146.43% 100.00%
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 25.36 19.14 17.09 49.79 25.79 22.29 17.10 29.89%
  QoQ % 32.50% 12.00% -65.68% 93.06% 15.70% 30.35% -
  Horiz. % 148.30% 111.93% 99.94% 291.17% 150.82% 130.35% 100.00%
EPS -0.24 -1.02 -1.42 1.53 1.91 -1.05 -0.73 -52.20%
  QoQ % 76.47% 28.17% -192.81% -19.90% 281.90% -43.84% -
  Horiz. % 32.88% 139.73% 194.52% -209.59% -261.64% 143.84% 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 0.8619 0.8637 0.8767 0.8909 0.8760 0.8562 0.8666 -0.36%
  QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% -
  Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 23.06 17.40 15.54 45.27 23.45 20.27 15.55 29.89%
  QoQ % 32.53% 11.97% -65.67% 93.05% 15.69% 30.35% -
  Horiz. % 148.30% 111.90% 99.94% 291.13% 150.80% 130.35% 100.00%
EPS -0.22 -0.93 -1.29 1.39 1.73 -0.96 -0.66 -51.76%
  QoQ % 76.34% 27.91% -192.81% -19.65% 280.21% -45.45% -
  Horiz. % 33.33% 140.91% 195.45% -210.61% -262.12% 145.45% 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 0.7837 0.7853 0.7971 0.8100 0.7965 0.7785 0.7879 -0.35%
  QoQ % -0.20% -1.48% -1.59% 1.69% 2.31% -1.19% -
  Horiz. % 99.47% 99.67% 101.17% 102.80% 101.09% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.6500 0.6900 0.7550 0.8500 0.9000 0.8000 0.9300 -
P/RPS 2.56 3.61 4.42 1.71 3.49 3.59 5.44 -39.36%
  QoQ % -29.09% -18.33% 158.48% -51.00% -2.79% -34.01% -
  Horiz. % 47.06% 66.36% 81.25% 31.43% 64.15% 65.99% 100.00%
P/EPS -269.16 -67.73 -53.07 55.40 47.23 -76.10 -127.65 64.06%
  QoQ % -297.40% -27.62% -195.79% 17.30% 162.06% 40.38% -
  Horiz. % 210.86% 53.06% 41.57% -43.40% -37.00% 59.62% 100.00%
EY -0.37 -1.48 -1.88 1.80 2.12 -1.31 -0.78 -39.04%
  QoQ % 75.00% 21.28% -204.44% -15.09% 261.83% -67.95% -
  Horiz. % 47.44% 189.74% 241.03% -230.77% -271.79% 167.95% 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 0.80 0.86 0.95 1.03 0.93 1.07 -21.01%
  QoQ % -6.25% -6.98% -9.47% -7.77% 10.75% -13.08% -
  Horiz. % 70.09% 74.77% 80.37% 88.79% 96.26% 86.92% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 -
Price 0.6100 0.7500 0.7000 0.7100 0.7900 0.9000 0.8600 -
P/RPS 2.41 3.92 4.10 1.43 3.06 4.04 5.03 -38.63%
  QoQ % -38.52% -4.39% 186.71% -53.27% -24.26% -19.68% -
  Horiz. % 47.91% 77.93% 81.51% 28.43% 60.83% 80.32% 100.00%
P/EPS -252.60 -73.62 -49.21 46.28 41.46 -85.62 -118.05 65.67%
  QoQ % -243.11% -49.60% -206.33% 11.63% 148.42% 27.47% -
  Horiz. % 213.98% 62.36% 41.69% -39.20% -35.12% 72.53% 100.00%
EY -0.40 -1.36 -2.03 2.16 2.41 -1.17 -0.85 -39.36%
  QoQ % 70.59% 33.00% -193.98% -10.37% 305.98% -37.65% -
  Horiz. % 47.06% 160.00% 238.82% -254.12% -283.53% 137.65% 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 0.71 0.87 0.80 0.80 0.90 1.05 0.99 -19.80%
  QoQ % -18.39% 8.75% 0.00% -11.11% -14.29% 6.06% -
  Horiz. % 71.72% 87.88% 80.81% 80.81% 90.91% 106.06% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers