Highlights

[AMTEL] QoQ Quarter Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     5.71%    YoY -     -34.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 6,525 8,810 9,707 10,438 11,494 14,223 13,458 -38.37%
  QoQ % -25.94% -9.24% -7.00% -9.19% -19.19% 5.68% -
  Horiz. % 48.48% 65.46% 72.13% 77.56% 85.41% 105.68% 100.00%
PBT -502 -110 330 688 968 2,120 1,150 -
  QoQ % -356.36% -133.33% -52.03% -28.93% -54.34% 84.35% -
  Horiz. % -43.65% -9.57% 28.70% 59.83% 84.17% 184.35% 100.00%
Tax -36 -26 -141 -68 -369 -920 -1 997.45%
  QoQ % -38.46% 81.56% -107.35% 81.57% 59.89% -91,900.00% -
  Horiz. % 3,600.00% 2,600.00% 14,100.00% 6,800.00% 36,900.00% 92,000.00% 100.00%
NP -538 -136 189 620 599 1,200 1,149 -
  QoQ % -295.59% -171.96% -69.52% 3.51% -50.08% 4.44% -
  Horiz. % -46.82% -11.84% 16.45% 53.96% 52.13% 104.44% 100.00%
NP to SH -524 -191 195 555 525 1,083 1,090 -
  QoQ % -174.35% -197.95% -64.86% 5.71% -51.52% -0.64% -
  Horiz. % -48.07% -17.52% 17.89% 50.92% 48.17% 99.36% 100.00%
Tax Rate - % - % 42.73 % 9.88 % 38.12 % 43.40 % 0.09 % -
  QoQ % 0.00% 0.00% 332.49% -74.08% -12.17% 48,122.22% -
  Horiz. % 0.00% 0.00% 47,477.77% 10,977.78% 42,355.55% 48,222.22% 100.00%
Total Cost 7,063 8,946 9,518 9,818 10,895 13,023 12,309 -31.02%
  QoQ % -21.05% -6.01% -3.06% -9.89% -16.34% 5.80% -
  Horiz. % 57.38% 72.68% 77.33% 79.76% 88.51% 105.80% 100.00%
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -8.25 % -1.54 % 1.95 % 5.94 % 5.21 % 8.44 % 8.54 % -
  QoQ % -435.71% -178.97% -67.17% 14.01% -38.27% -1.17% -
  Horiz. % -96.60% -18.03% 22.83% 69.56% 61.01% 98.83% 100.00%
ROE -1.19 % -0.43 % 0.44 % 1.20 % 1.15 % 2.40 % 2.47 % -
  QoQ % -176.74% -197.73% -63.33% 4.35% -52.08% -2.83% -
  Horiz. % -48.18% -17.41% 17.81% 48.58% 46.56% 97.17% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 13.24 17.88 19.70 21.18 23.33 28.86 27.31 -38.37%
  QoQ % -25.95% -9.24% -6.99% -9.22% -19.16% 5.68% -
  Horiz. % 48.48% 65.47% 72.13% 77.55% 85.43% 105.68% 100.00%
EPS -1.06 -0.39 0.40 1.13 1.07 2.20 2.21 -
  QoQ % -171.79% -197.50% -64.60% 5.61% -51.36% -0.45% -
  Horiz. % -47.96% -17.65% 18.10% 51.13% 48.42% 99.55% 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 0.8910 0.9017 0.9051 0.9390 0.9278 0.9171 0.8952 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 12.04 16.26 17.91 19.26 21.21 26.24 24.83 -38.36%
  QoQ % -25.95% -9.21% -7.01% -9.19% -19.17% 5.68% -
  Horiz. % 48.49% 65.49% 72.13% 77.57% 85.42% 105.68% 100.00%
EPS -0.97 -0.35 0.36 1.02 0.97 2.00 2.01 -
  QoQ % -177.14% -197.22% -64.71% 5.15% -51.50% -0.50% -
  Horiz. % -48.26% -17.41% 17.91% 50.75% 48.26% 99.50% 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 0.8101 0.8198 0.8229 0.8538 0.8436 0.8338 0.8139 -0.31%
  QoQ % -1.18% -0.38% -3.62% 1.21% 1.18% 2.45% -
  Horiz. % 99.53% 100.72% 101.11% 104.90% 103.65% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.7300 0.7000 0.7500 0.8950 0.7100 0.7000 0.6900 -
P/RPS 5.51 3.92 3.81 4.23 3.04 2.43 2.53 68.26%
  QoQ % 40.56% 2.89% -9.93% 39.14% 25.10% -3.95% -
  Horiz. % 217.79% 154.94% 150.59% 167.19% 120.16% 96.05% 100.00%
P/EPS -68.65 -180.60 189.53 79.46 66.64 31.85 31.19 -
  QoQ % 61.99% -195.29% 138.52% 19.24% 109.23% 2.12% -
  Horiz. % -220.10% -579.03% 607.66% 254.76% 213.66% 102.12% 100.00%
EY -1.46 -0.55 0.53 1.26 1.50 3.14 3.21 -
  QoQ % -165.45% -203.77% -57.94% -16.00% -52.23% -2.18% -
  Horiz. % -45.48% -17.13% 16.51% 39.25% 46.73% 97.82% 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 0.82 0.78 0.83 0.95 0.77 0.76 0.77 4.30%
  QoQ % 5.13% -6.02% -12.63% 23.38% 1.32% -1.30% -
  Horiz. % 106.49% 101.30% 107.79% 123.38% 100.00% 98.70% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 -
Price 0.7050 0.6100 0.6200 0.7050 0.7350 0.7300 0.6800 -
P/RPS 5.32 3.41 3.15 3.33 3.15 2.53 2.49 66.12%
  QoQ % 56.01% 8.25% -5.41% 5.71% 24.51% 1.61% -
  Horiz. % 213.65% 136.95% 126.51% 133.73% 126.51% 101.61% 100.00%
P/EPS -66.30 -157.38 156.68 62.60 68.99 33.22 30.74 -
  QoQ % 57.87% -200.45% 150.29% -9.26% 107.68% 8.07% -
  Horiz. % -215.68% -511.97% 509.69% 203.64% 224.43% 108.07% 100.00%
EY -1.51 -0.64 0.64 1.60 1.45 3.01 3.25 -
  QoQ % -135.94% -200.00% -60.00% 10.34% -51.83% -7.38% -
  Horiz. % -46.46% -19.69% 19.69% 49.23% 44.62% 92.62% 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 0.79 0.68 0.69 0.75 0.79 0.80 0.76 2.62%
  QoQ % 16.18% -1.45% -8.00% -5.06% -1.25% 5.26% -
  Horiz. % 103.95% 89.47% 90.79% 98.68% 103.95% 105.26% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers