Highlights

[AMTEL] QoQ Quarter Result on 2012-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2012
Quarter 31-May-2012  [#2]
Profit Trend QoQ -     -22.82%    YoY -     -26.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 11,494 14,223 13,458 12,639 15,246 16,914 14,165 -13.01%
  QoQ % -19.19% 5.68% 6.48% -17.10% -9.86% 19.41% -
  Horiz. % 81.14% 100.41% 95.01% 89.23% 107.63% 119.41% 100.00%
PBT 968 2,120 1,150 869 1,512 1,248 1,169 -11.83%
  QoQ % -54.34% 84.35% 32.34% -42.53% 21.15% 6.76% -
  Horiz. % 82.81% 181.35% 98.37% 74.34% 129.34% 106.76% 100.00%
Tax -369 -920 -1 14 -387 -536 -24 519.35%
  QoQ % 59.89% -91,900.00% -107.14% 103.62% 27.80% -2,133.33% -
  Horiz. % 1,537.50% 3,833.33% 4.17% -58.33% 1,612.50% 2,233.33% 100.00%
NP 599 1,200 1,149 883 1,125 712 1,145 -35.10%
  QoQ % -50.08% 4.44% 30.12% -21.51% 58.01% -37.82% -
  Horiz. % 52.31% 104.80% 100.35% 77.12% 98.25% 62.18% 100.00%
NP to SH 525 1,083 1,090 849 1,100 714 1,124 -39.83%
  QoQ % -51.52% -0.64% 28.39% -22.82% 54.06% -36.48% -
  Horiz. % 46.71% 96.35% 96.98% 75.53% 97.86% 63.52% 100.00%
Tax Rate 38.12 % 43.40 % 0.09 % -1.61 % 25.60 % 42.95 % 2.05 % 603.14%
  QoQ % -12.17% 48,122.22% 105.59% -106.29% -40.40% 1,995.12% -
  Horiz. % 1,859.51% 2,117.07% 4.39% -78.54% 1,248.78% 2,095.12% 100.00%
Total Cost 10,895 13,023 12,309 11,756 14,121 16,202 13,020 -11.21%
  QoQ % -16.34% 5.80% 4.70% -16.75% -12.84% 24.44% -
  Horiz. % 83.68% 100.02% 94.54% 90.29% 108.46% 124.44% 100.00%
Net Worth 45,719 45,191 44,112 43,033 42,235 41,088 40,439 8.53%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.79% 1.60% -
  Horiz. % 113.06% 111.75% 109.08% 106.42% 104.44% 101.60% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 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
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 45,719 45,191 44,112 43,033 42,235 41,088 40,439 8.53%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.79% 1.60% -
  Horiz. % 113.06% 111.75% 109.08% 106.42% 104.44% 101.60% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,230 49,298 -0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.09% -0.14% -
  Horiz. % 99.96% 99.96% 99.96% 99.96% 99.96% 99.86% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.21 % 8.44 % 8.54 % 6.99 % 7.38 % 4.21 % 8.08 % -25.38%
  QoQ % -38.27% -1.17% 22.17% -5.28% 75.30% -47.90% -
  Horiz. % 64.48% 104.46% 105.69% 86.51% 91.34% 52.10% 100.00%
ROE 1.15 % 2.40 % 2.47 % 1.97 % 2.60 % 1.74 % 2.78 % -44.51%
  QoQ % -52.08% -2.83% 25.38% -24.23% 49.43% -37.41% -
  Horiz. % 41.37% 86.33% 88.85% 70.86% 93.53% 62.59% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 23.33 28.86 27.31 25.65 30.94 34.36 28.73 -12.97%
  QoQ % -19.16% 5.68% 6.47% -17.10% -9.95% 19.60% -
  Horiz. % 81.20% 100.45% 95.06% 89.28% 107.69% 119.60% 100.00%
EPS 1.07 2.20 2.21 1.72 2.23 1.45 2.28 -39.64%
  QoQ % -51.36% -0.45% 28.49% -22.87% 53.79% -36.40% -
  Horiz. % 46.93% 96.49% 96.93% 75.44% 97.81% 63.60% 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 0.9278 0.9171 0.8952 0.8733 0.8571 0.8346 0.8203 8.56%
  QoQ % 1.17% 2.45% 2.51% 1.89% 2.70% 1.74% -
  Horiz. % 113.10% 111.80% 109.13% 106.46% 104.49% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 21.21 26.24 24.83 23.32 28.13 31.21 26.14 -13.02%
  QoQ % -19.17% 5.68% 6.48% -17.10% -9.87% 19.40% -
  Horiz. % 81.14% 100.38% 94.99% 89.21% 107.61% 119.40% 100.00%
EPS 0.97 2.00 2.01 1.57 2.03 1.32 2.07 -39.70%
  QoQ % -51.50% -0.50% 28.03% -22.66% 53.79% -36.23% -
  Horiz. % 46.86% 96.62% 97.10% 75.85% 98.07% 63.77% 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 0.8436 0.8338 0.8139 0.7940 0.7793 0.7581 0.7462 8.53%
  QoQ % 1.18% 2.45% 2.51% 1.89% 2.80% 1.59% -
  Horiz. % 113.05% 111.74% 109.07% 106.41% 104.44% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.7100 0.7000 0.6900 0.7500 0.8000 0.8000 0.6200 -
P/RPS 3.04 2.43 2.53 2.92 2.59 2.33 2.16 25.61%
  QoQ % 25.10% -3.95% -13.36% 12.74% 11.16% 7.87% -
  Horiz. % 140.74% 112.50% 117.13% 135.19% 119.91% 107.87% 100.00%
P/EPS 66.64 31.85 31.19 43.53 35.84 55.16 27.19 81.88%
  QoQ % 109.23% 2.12% -28.35% 21.46% -35.03% 102.87% -
  Horiz. % 245.09% 117.14% 114.71% 160.10% 131.81% 202.87% 100.00%
EY 1.50 3.14 3.21 2.30 2.79 1.81 3.68 -45.06%
  QoQ % -52.23% -2.18% 39.57% -17.56% 54.14% -50.82% -
  Horiz. % 40.76% 85.33% 87.23% 62.50% 75.82% 49.18% 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 0.77 0.76 0.77 0.86 0.93 0.96 0.76 0.88%
  QoQ % 1.32% -1.30% -10.47% -7.53% -3.12% 26.32% -
  Horiz. % 101.32% 100.00% 101.32% 113.16% 122.37% 126.32% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 23/01/13 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 -
Price 0.7350 0.7300 0.6800 0.7500 0.7600 0.8300 0.6400 -
P/RPS 3.15 2.53 2.49 2.92 2.46 2.42 2.23 25.92%
  QoQ % 24.51% 1.61% -14.73% 18.70% 1.65% 8.52% -
  Horiz. % 141.26% 113.45% 111.66% 130.94% 110.31% 108.52% 100.00%
P/EPS 68.99 33.22 30.74 43.53 34.05 57.23 28.07 82.22%
  QoQ % 107.68% 8.07% -29.38% 27.84% -40.50% 103.88% -
  Horiz. % 245.78% 118.35% 109.51% 155.08% 121.30% 203.88% 100.00%
EY 1.45 3.01 3.25 2.30 2.94 1.75 3.56 -45.08%
  QoQ % -51.83% -7.38% 41.30% -21.77% 68.00% -50.84% -
  Horiz. % 40.73% 84.55% 91.29% 64.61% 82.58% 49.16% 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 0.79 0.80 0.76 0.86 0.89 0.99 0.78 0.85%
  QoQ % -1.25% 5.26% -11.63% -3.37% -10.10% 26.92% -
  Horiz. % 101.28% 102.56% 97.44% 110.26% 114.10% 126.92% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers