Highlights

[AMTEL] QoQ Quarter Result on 2016-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 31-May-2016  [#2]
Profit Trend QoQ -     28.39%    YoY -     3.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 11,008 17,069 12,496 9,431 8,421 24,536 12,708 -9.14%
  QoQ % -35.51% 36.60% 32.50% 11.99% -65.68% 93.08% -
  Horiz. % 86.62% 134.32% 98.33% 74.21% 66.27% 193.08% 100.00%
PBT 237 1,871 299 -491 -627 707 1,286 -67.65%
  QoQ % -87.33% 525.75% 160.90% 21.69% -188.68% -45.02% -
  Horiz. % 18.43% 145.49% 23.25% -38.18% -48.76% 54.98% 100.00%
Tax -172 -195 -255 -42 -108 92 -383 -41.39%
  QoQ % 11.79% 23.53% -507.14% 61.11% -217.39% 124.02% -
  Horiz. % 44.91% 50.91% 66.58% 10.97% 28.20% -24.02% 100.00%
NP 65 1,676 44 -533 -735 799 903 -82.72%
  QoQ % -96.12% 3,709.09% 108.26% 27.48% -191.99% -11.52% -
  Horiz. % 7.20% 185.60% 4.87% -59.03% -81.40% 88.48% 100.00%
NP to SH 67 1,578 -119 -502 -701 756 939 -82.82%
  QoQ % -95.75% 1,426.05% 76.29% 28.39% -192.72% -19.49% -
  Horiz. % 7.14% 168.05% -12.67% -53.46% -74.65% 80.51% 100.00%
Tax Rate 72.57 % 10.42 % 85.28 % - % - % -13.01 % 29.78 % 81.19%
  QoQ % 596.45% -87.78% 0.00% 0.00% 0.00% -143.69% -
  Horiz. % 243.69% 34.99% 286.37% 0.00% 0.00% -43.69% 100.00%
Total Cost 10,943 15,393 12,452 9,964 9,156 23,737 11,805 -4.93%
  QoQ % -28.91% 23.62% 24.97% 8.82% -61.43% 101.08% -
  Horiz. % 92.70% 130.39% 105.48% 84.40% 77.56% 201.08% 100.00%
Net Worth 44,019 44,043 42,471 42,560 43,201 43,900 43,166 1.31%
  QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% -
  Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 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
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 44,019 44,043 42,471 42,560 43,201 43,900 43,166 1.31%
  QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% -
  Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 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
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 0.59 % 9.82 % 0.35 % -5.65 % -8.73 % 3.26 % 7.11 % -81.00%
  QoQ % -93.99% 2,705.71% 106.19% 35.28% -367.79% -54.15% -
  Horiz. % 8.30% 138.12% 4.92% -79.47% -122.78% 45.85% 100.00%
ROE 0.15 % 3.58 % -0.28 % -1.18 % -1.62 % 1.72 % 2.18 % -83.24%
  QoQ % -95.81% 1,378.57% 76.27% 27.16% -194.19% -21.10% -
  Horiz. % 6.88% 164.22% -12.84% -54.13% -74.31% 78.90% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 22.34 34.64 25.36 19.14 17.09 49.79 25.79 -9.14%
  QoQ % -35.51% 36.59% 32.50% 12.00% -65.68% 93.06% -
  Horiz. % 86.62% 134.32% 98.33% 74.21% 66.27% 193.06% 100.00%
EPS 0.14 3.20 -0.24 -1.02 -1.42 1.53 1.91 -82.51%
  QoQ % -95.62% 1,433.33% 76.47% 28.17% -192.81% -19.90% -
  Horiz. % 7.33% 167.54% -12.57% -53.40% -74.35% 80.10% 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 0.8933 0.8938 0.8619 0.8637 0.8767 0.8909 0.8760 1.31%
  QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% -
  Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 20.31 31.49 23.06 17.40 15.54 45.27 23.45 -9.15%
  QoQ % -35.50% 36.56% 32.53% 11.97% -65.67% 93.05% -
  Horiz. % 86.61% 134.29% 98.34% 74.20% 66.27% 193.05% 100.00%
EPS 0.12 2.91 -0.22 -0.93 -1.29 1.39 1.73 -83.15%
  QoQ % -95.88% 1,422.73% 76.34% 27.91% -192.81% -19.65% -
  Horiz. % 6.94% 168.21% -12.72% -53.76% -74.57% 80.35% 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 0.8122 0.8127 0.7837 0.7853 0.7971 0.8100 0.7965 1.31%
  QoQ % -0.06% 3.70% -0.20% -1.48% -1.59% 1.69% -
  Horiz. % 101.97% 102.03% 98.39% 98.59% 100.08% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.6350 0.6100 0.6500 0.6900 0.7550 0.8500 0.9000 -
P/RPS 2.84 1.76 2.56 3.61 4.42 1.71 3.49 -12.85%
  QoQ % 61.36% -31.25% -29.09% -18.33% 158.48% -51.00% -
  Horiz. % 81.38% 50.43% 73.35% 103.44% 126.65% 49.00% 100.00%
P/EPS 467.03 19.05 -269.16 -67.73 -53.07 55.40 47.23 361.34%
  QoQ % 2,351.60% 107.08% -297.40% -27.62% -195.79% 17.30% -
  Horiz. % 988.84% 40.33% -569.89% -143.40% -112.37% 117.30% 100.00%
EY 0.21 5.25 -0.37 -1.48 -1.88 1.80 2.12 -78.62%
  QoQ % -96.00% 1,518.92% 75.00% 21.28% -204.44% -15.09% -
  Horiz. % 9.91% 247.64% -17.45% -69.81% -88.68% 84.91% 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 0.68 0.75 0.80 0.86 0.95 1.03 -21.98%
  QoQ % 4.41% -9.33% -6.25% -6.98% -9.47% -7.77% -
  Horiz. % 68.93% 66.02% 72.82% 77.67% 83.50% 92.23% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 -
Price 0.6950 0.6000 0.6100 0.7500 0.7000 0.7100 0.7900 -
P/RPS 3.11 1.73 2.41 3.92 4.10 1.43 3.06 1.09%
  QoQ % 79.77% -28.22% -38.52% -4.39% 186.71% -53.27% -
  Horiz. % 101.63% 56.54% 78.76% 128.10% 133.99% 46.73% 100.00%
P/EPS 511.16 18.74 -252.60 -73.62 -49.21 46.28 41.46 434.50%
  QoQ % 2,627.64% 107.42% -243.11% -49.60% -206.33% 11.63% -
  Horiz. % 1,232.90% 45.20% -609.26% -177.57% -118.69% 111.63% 100.00%
EY 0.20 5.34 -0.40 -1.36 -2.03 2.16 2.41 -81.00%
  QoQ % -96.25% 1,435.00% 70.59% 33.00% -193.98% -10.37% -
  Horiz. % 8.30% 221.58% -16.60% -56.43% -84.23% 89.63% 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 0.78 0.67 0.71 0.87 0.80 0.80 0.90 -9.11%
  QoQ % 16.42% -5.63% -18.39% 8.75% 0.00% -11.11% -
  Horiz. % 86.67% 74.44% 78.89% 96.67% 88.89% 88.89% 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.
 


 

287  330  568  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.285-0.005 
 KNM 0.41+0.015 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers