Highlights

[AMTEL] QoQ Quarter Result on 2015-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-Aug-2015  [#3]
Profit Trend QoQ -     281.27%    YoY -     569.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 9,431 8,421 24,536 12,708 10,985 8,427 9,290 1.01%
  QoQ % 11.99% -65.68% 93.08% 15.69% 30.35% -9.29% -
  Horiz. % 101.52% 90.65% 264.11% 136.79% 118.25% 90.71% 100.00%
PBT -491 -627 707 1,286 -505 -328 2,311 -
  QoQ % 21.69% -188.68% -45.02% 354.65% -53.96% -114.19% -
  Horiz. % -21.25% -27.13% 30.59% 55.65% -21.85% -14.19% 100.00%
Tax -42 -108 92 -383 -21 -38 -514 -81.14%
  QoQ % 61.11% -217.39% 124.02% -1,723.81% 44.74% 92.61% -
  Horiz. % 8.17% 21.01% -17.90% 74.51% 4.09% 7.39% 100.00%
NP -533 -735 799 903 -526 -366 1,797 -
  QoQ % 27.48% -191.99% -11.52% 271.67% -43.72% -120.37% -
  Horiz. % -29.66% -40.90% 44.46% 50.25% -29.27% -20.37% 100.00%
NP to SH -502 -701 756 939 -518 -359 1,753 -
  QoQ % 28.39% -192.72% -19.49% 281.27% -44.29% -120.48% -
  Horiz. % -28.64% -39.99% 43.13% 53.57% -29.55% -20.48% 100.00%
Tax Rate - % - % -13.01 % 29.78 % - % - % 22.24 % -
  QoQ % 0.00% 0.00% -143.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -58.50% 133.90% 0.00% 0.00% 100.00%
Total Cost 9,964 9,156 23,737 11,805 11,511 8,793 7,493 20.90%
  QoQ % 8.82% -61.43% 101.08% 2.55% 30.91% 17.35% -
  Horiz. % 132.98% 122.19% 316.79% 157.55% 153.62% 117.35% 100.00%
Net Worth 42,560 43,201 43,900 43,166 42,191 42,703 43,058 -0.77%
  QoQ % -1.48% -1.59% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.84% 100.33% 101.96% 100.25% 97.99% 99.18% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 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
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 42,560 43,201 43,900 43,166 42,191 42,703 43,058 -0.77%
  QoQ % -1.48% -1.59% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.84% 100.33% 101.96% 100.25% 97.99% 99.18% 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
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -5.65 % -8.73 % 3.26 % 7.11 % -4.79 % -4.34 % 19.34 % -
  QoQ % 35.28% -367.79% -54.15% 248.43% -10.37% -122.44% -
  Horiz. % -29.21% -45.14% 16.86% 36.76% -24.77% -22.44% 100.00%
ROE -1.18 % -1.62 % 1.72 % 2.18 % -1.23 % -0.84 % 4.07 % -
  QoQ % 27.16% -194.19% -21.10% 277.24% -46.43% -120.64% -
  Horiz. % -28.99% -39.80% 42.26% 53.56% -30.22% -20.64% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 19.14 17.09 49.79 25.79 22.29 17.10 18.85 1.02%
  QoQ % 12.00% -65.68% 93.06% 15.70% 30.35% -9.28% -
  Horiz. % 101.54% 90.66% 264.14% 136.82% 118.25% 90.72% 100.00%
EPS -1.02 -1.42 1.53 1.91 -1.05 -0.73 3.56 -
  QoQ % 28.17% -192.81% -19.90% 281.90% -43.84% -120.51% -
  Horiz. % -28.65% -39.89% 42.98% 53.65% -29.49% -20.51% 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 0.8637 0.8767 0.8909 0.8760 0.8562 0.8666 0.8738 -0.77%
  QoQ % -1.48% -1.59% 1.70% 2.31% -1.20% -0.82% -
  Horiz. % 98.84% 100.33% 101.96% 100.25% 97.99% 99.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.50 12.95 37.73 19.54 16.89 12.96 14.28 1.02%
  QoQ % 11.97% -65.68% 93.09% 15.69% 30.32% -9.24% -
  Horiz. % 101.54% 90.69% 264.22% 136.83% 118.28% 90.76% 100.00%
EPS -0.77 -1.08 1.16 1.44 -0.80 -0.55 2.70 -
  QoQ % 28.70% -193.10% -19.44% 280.00% -45.45% -120.37% -
  Horiz. % -28.52% -40.00% 42.96% 53.33% -29.63% -20.37% 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 0.6544 0.6643 0.6750 0.6637 0.6487 0.6566 0.6621 -0.78%
  QoQ % -1.49% -1.59% 1.70% 2.31% -1.20% -0.83% -
  Horiz. % 98.84% 100.33% 101.95% 100.24% 97.98% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.6900 0.7550 0.8500 0.9000 0.8000 0.9300 0.8500 -
P/RPS 3.61 4.42 1.71 3.49 3.59 5.44 4.51 -13.78%
  QoQ % -18.33% 158.48% -51.00% -2.79% -34.01% 20.62% -
  Horiz. % 80.04% 98.00% 37.92% 77.38% 79.60% 120.62% 100.00%
P/EPS -67.73 -53.07 55.40 47.23 -76.10 -127.65 23.89 -
  QoQ % -27.62% -195.79% 17.30% 162.06% 40.38% -634.32% -
  Horiz. % -283.51% -222.14% 231.90% 197.70% -318.54% -534.32% 100.00%
EY -1.48 -1.88 1.80 2.12 -1.31 -0.78 4.19 -
  QoQ % 21.28% -204.44% -15.09% 261.83% -67.95% -118.62% -
  Horiz. % -35.32% -44.87% 42.96% 50.60% -31.26% -18.62% 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 0.86 0.95 1.03 0.93 1.07 0.97 -12.04%
  QoQ % -6.98% -9.47% -7.77% 10.75% -13.08% 10.31% -
  Horiz. % 82.47% 88.66% 97.94% 106.19% 95.88% 110.31% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 -
Price 0.7500 0.7000 0.7100 0.7900 0.9000 0.8600 1.0000 -
P/RPS 3.92 4.10 1.43 3.06 4.04 5.03 5.30 -18.20%
  QoQ % -4.39% 186.71% -53.27% -24.26% -19.68% -5.09% -
  Horiz. % 73.96% 77.36% 26.98% 57.74% 76.23% 94.91% 100.00%
P/EPS -73.62 -49.21 46.28 41.46 -85.62 -118.05 28.11 -
  QoQ % -49.60% -206.33% 11.63% 148.42% 27.47% -519.96% -
  Horiz. % -261.90% -175.06% 164.64% 147.49% -304.59% -419.96% 100.00%
EY -1.36 -2.03 2.16 2.41 -1.17 -0.85 3.56 -
  QoQ % 33.00% -193.98% -10.37% 305.98% -37.65% -123.88% -
  Horiz. % -38.20% -57.02% 60.67% 67.70% -32.87% -23.88% 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 0.87 0.80 0.80 0.90 1.05 0.99 1.14 -16.48%
  QoQ % 8.75% 0.00% -11.11% -14.29% 6.06% -13.16% -
  Horiz. % 76.32% 70.18% 70.18% 78.95% 92.11% 86.84% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

399  398  603  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.08-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.0250.00 
 LUSTER 0.19-0.005 
 DSONIC-WA 0.235+0.025 

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