Highlights

[AMTEL] QoQ Quarter Result on 2017-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-May-2017  [#2]
Profit Trend QoQ -     -1,573.13%    YoY -     -96.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 10,814 9,101 7,136 6,182 11,008 17,069 12,496 -9.21%
  QoQ % 18.82% 27.54% 15.43% -43.84% -35.51% 36.60% -
  Horiz. % 86.54% 72.83% 57.11% 49.47% 88.09% 136.60% 100.00%
PBT 20 -1,583 -888 -1,059 237 1,871 299 -83.60%
  QoQ % 101.26% -78.27% 16.15% -546.84% -87.33% 525.75% -
  Horiz. % 6.69% -529.43% -296.99% -354.18% 79.26% 625.75% 100.00%
Tax -145 159 60 1 -172 -195 -255 -31.43%
  QoQ % -191.19% 165.00% 5,900.00% 100.58% 11.79% 23.53% -
  Horiz. % 56.86% -62.35% -23.53% -0.39% 67.45% 76.47% 100.00%
NP -125 -1,424 -828 -1,058 65 1,676 44 -
  QoQ % 91.22% -71.98% 21.74% -1,727.69% -96.12% 3,709.09% -
  Horiz. % -284.09% -3,236.36% -1,881.82% -2,404.55% 147.73% 3,809.09% 100.00%
NP to SH -96 -1,467 -795 -987 67 1,578 -119 -13.37%
  QoQ % 93.46% -84.53% 19.45% -1,573.13% -95.75% 1,426.05% -
  Horiz. % 80.67% 1,232.77% 668.07% 829.41% -56.30% -1,326.05% 100.00%
Tax Rate 725.00 % - % - % - % 72.57 % 10.42 % 85.28 % 318.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 596.45% -87.78% -
  Horiz. % 850.14% 0.00% 0.00% 0.00% 85.10% 12.22% 100.00%
Total Cost 10,939 10,525 7,964 7,240 10,943 15,393 12,452 -8.30%
  QoQ % 3.93% 32.16% 10.00% -33.84% -28.91% 23.62% -
  Horiz. % 87.85% 84.52% 63.96% 58.14% 87.88% 123.62% 100.00%
Net Worth 40,964 40,624 42,240 43,038 44,019 44,043 42,471 -2.39%
  QoQ % 0.84% -3.83% -1.85% -2.23% -0.06% 3.70% -
  Horiz. % 96.45% 95.65% 99.45% 101.33% 103.64% 103.70% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 40,964 40,624 42,240 43,038 44,019 44,043 42,471 -2.39%
  QoQ % 0.84% -3.83% -1.85% -2.23% -0.06% 3.70% -
  Horiz. % 96.45% 95.65% 99.45% 101.33% 103.64% 103.70% 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin -1.16 % -15.65 % -11.60 % -17.11 % 0.59 % 9.82 % 0.35 % -
  QoQ % 92.59% -34.91% 32.20% -3,000.00% -93.99% 2,705.71% -
  Horiz. % -331.43% -4,471.43% -3,314.29% -4,888.57% 168.57% 2,805.71% 100.00%
ROE -0.23 % -3.61 % -1.88 % -2.29 % 0.15 % 3.58 % -0.28 % -12.32%
  QoQ % 93.63% -92.02% 17.90% -1,626.67% -95.81% 1,378.57% -
  Horiz. % 82.14% 1,289.29% 671.43% 817.86% -53.57% -1,278.57% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 21.95 18.47 14.48 12.55 22.34 34.64 25.36 -9.20%
  QoQ % 18.84% 27.56% 15.38% -43.82% -35.51% 36.59% -
  Horiz. % 86.55% 72.83% 57.10% 49.49% 88.09% 136.59% 100.00%
EPS -0.19 -2.98 -1.61 -2.00 0.14 3.20 -0.24 -14.46%
  QoQ % 93.62% -85.09% 19.50% -1,528.57% -95.62% 1,433.33% -
  Horiz. % 79.17% 1,241.67% 670.83% 833.33% -58.33% -1,333.33% 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 0.8313 0.8244 0.8572 0.8734 0.8933 0.8938 0.8619 -2.39%
  QoQ % 0.84% -3.83% -1.85% -2.23% -0.06% 3.70% -
  Horiz. % 96.45% 95.65% 99.45% 101.33% 103.64% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 19.95 16.79 13.17 11.41 20.31 31.49 23.06 -9.23%
  QoQ % 18.82% 27.49% 15.43% -43.82% -35.50% 36.56% -
  Horiz. % 86.51% 72.81% 57.11% 49.48% 88.07% 136.56% 100.00%
EPS -0.18 -2.71 -1.47 -1.82 0.12 2.91 -0.22 -12.55%
  QoQ % 93.36% -84.35% 19.23% -1,616.67% -95.88% 1,422.73% -
  Horiz. % 81.82% 1,231.82% 668.18% 827.27% -54.55% -1,322.73% 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 0.7558 0.7496 0.7794 0.7941 0.8122 0.8127 0.7837 -2.39%
  QoQ % 0.83% -3.82% -1.85% -2.23% -0.06% 3.70% -
  Horiz. % 96.44% 95.65% 99.45% 101.33% 103.64% 103.70% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.6300 0.6500 0.6300 0.6300 0.6350 0.6100 0.6500 -
P/RPS 2.87 3.52 4.35 5.02 2.84 1.76 2.56 7.94%
  QoQ % -18.47% -19.08% -13.35% 76.76% 61.36% -31.25% -
  Horiz. % 112.11% 137.50% 169.92% 196.09% 110.94% 68.75% 100.00%
P/EPS -323.38 -21.83 -39.05 -31.45 467.03 19.05 -269.16 13.05%
  QoQ % -1,381.36% 44.10% -24.17% -106.73% 2,351.60% 107.08% -
  Horiz. % 120.14% 8.11% 14.51% 11.68% -173.51% -7.08% 100.00%
EY -0.31 -4.58 -2.56 -3.18 0.21 5.25 -0.37 -11.16%
  QoQ % 93.23% -78.91% 19.50% -1,614.29% -96.00% 1,518.92% -
  Horiz. % 83.78% 1,237.84% 691.89% 859.46% -56.76% -1,418.92% 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 0.76 0.79 0.73 0.72 0.71 0.68 0.75 0.89%
  QoQ % -3.80% 8.22% 1.39% 1.41% 4.41% -9.33% -
  Horiz. % 101.33% 105.33% 97.33% 96.00% 94.67% 90.67% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 26/01/18 25/10/17 31/07/17 27/04/17 23/01/17 27/10/16 -
Price 0.6800 0.6650 0.6300 0.6300 0.6950 0.6000 0.6100 -
P/RPS 3.10 3.60 4.35 5.02 3.11 1.73 2.41 18.33%
  QoQ % -13.89% -17.24% -13.35% 61.41% 79.77% -28.22% -
  Horiz. % 128.63% 149.38% 180.50% 208.30% 129.05% 71.78% 100.00%
P/EPS -349.05 -22.34 -39.05 -31.45 511.16 18.74 -252.60 24.13%
  QoQ % -1,462.44% 42.79% -24.17% -106.15% 2,627.64% 107.42% -
  Horiz. % 138.18% 8.84% 15.46% 12.45% -202.36% -7.42% 100.00%
EY -0.29 -4.48 -2.56 -3.18 0.20 5.34 -0.40 -19.34%
  QoQ % 93.53% -75.00% 19.50% -1,690.00% -96.25% 1,435.00% -
  Horiz. % 72.50% 1,120.00% 640.00% 795.00% -50.00% -1,335.00% 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 0.81 0.73 0.72 0.78 0.67 0.71 10.11%
  QoQ % 1.23% 10.96% 1.39% -7.69% 16.42% -5.63% -
  Horiz. % 115.49% 114.08% 102.82% 101.41% 109.86% 94.37% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers