Highlights

[AMTEL] QoQ Quarter Result on 2018-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2018
Quarter 31-May-2018  [#2]
Profit Trend QoQ -     -568.75%    YoY -     34.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 13,639 16,117 12,031 11,964 10,814 9,101 7,136 54.19%
  QoQ % -15.38% 33.96% 0.56% 10.63% 18.82% 27.54% -
  Horiz. % 191.13% 225.85% 168.60% 167.66% 151.54% 127.54% 100.00%
PBT 1,026 1,641 479 -409 20 -1,583 -888 -
  QoQ % -37.48% 242.59% 217.11% -2,145.00% 101.26% -78.27% -
  Horiz. % -115.54% -184.80% -53.94% 46.06% -2.25% 178.27% 100.00%
Tax -296 -165 -154 -231 -145 159 60 -
  QoQ % -79.39% -7.14% 33.33% -59.31% -191.19% 165.00% -
  Horiz. % -493.33% -275.00% -256.67% -385.00% -241.67% 265.00% 100.00%
NP 730 1,476 325 -640 -125 -1,424 -828 -
  QoQ % -50.54% 354.15% 150.78% -412.00% 91.22% -71.98% -
  Horiz. % -88.16% -178.26% -39.25% 77.29% 15.10% 171.98% 100.00%
NP to SH 730 1,485 324 -642 -96 -1,467 -795 -
  QoQ % -50.84% 358.33% 150.47% -568.75% 93.46% -84.53% -
  Horiz. % -91.82% -186.79% -40.75% 80.75% 12.08% 184.53% 100.00%
Tax Rate 28.85 % 10.05 % 32.15 % - % 725.00 % - % - % -
  QoQ % 187.06% -68.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.98% 1.39% 4.43% 0.00% 100.00% - -
Total Cost 12,909 14,641 11,706 12,604 10,939 10,525 7,964 38.11%
  QoQ % -11.83% 25.07% -7.12% 15.22% 3.93% 32.16% -
  Horiz. % 162.09% 183.84% 146.99% 158.26% 137.36% 132.16% 100.00%
Net Worth 45,926 41,343 40,680 40,256 40,964 40,624 42,240 5.75%
  QoQ % 11.08% 1.63% 1.05% -1.73% 0.84% -3.83% -
  Horiz. % 108.73% 97.88% 96.31% 95.30% 96.98% 96.17% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 45,926 41,343 40,680 40,256 40,964 40,624 42,240 5.75%
  QoQ % 11.08% 1.63% 1.05% -1.73% 0.84% -3.83% -
  Horiz. % 108.73% 97.88% 96.31% 95.30% 96.98% 96.17% 100.00%
NOSH 54,197 49,566 49,405 49,279 49,277 49,277 49,277 6.57%
  QoQ % 9.34% 0.33% 0.26% 0.01% 0.00% 0.00% -
  Horiz. % 109.98% 100.59% 100.26% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 5.35 % 9.16 % 2.70 % -5.35 % -1.16 % -15.65 % -11.60 % -
  QoQ % -41.59% 239.26% 150.47% -361.21% 92.59% -34.91% -
  Horiz. % -46.12% -78.97% -23.28% 46.12% 10.00% 134.91% 100.00%
ROE 1.59 % 3.59 % 0.80 % -1.59 % -0.23 % -3.61 % -1.88 % -
  QoQ % -55.71% 348.75% 150.31% -591.30% 93.63% -92.02% -
  Horiz. % -84.57% -190.96% -42.55% 84.57% 12.23% 192.02% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 25.17 32.52 24.35 24.28 21.95 18.47 14.48 44.72%
  QoQ % -22.60% 33.55% 0.29% 10.62% 18.84% 27.56% -
  Horiz. % 173.83% 224.59% 168.16% 167.68% 151.59% 127.56% 100.00%
EPS 1.35 2.99 0.66 -1.30 -0.19 -2.98 -1.61 -
  QoQ % -54.85% 353.03% 150.77% -584.21% 93.62% -85.09% -
  Horiz. % -83.85% -185.71% -40.99% 80.75% 11.80% 185.09% 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 0.8474 0.8341 0.8234 0.8169 0.8313 0.8244 0.8572 -0.77%
  QoQ % 1.59% 1.30% 0.80% -1.73% 0.84% -3.83% -
  Horiz. % 98.86% 97.31% 96.06% 95.30% 96.98% 96.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 25.17 29.74 22.20 22.07 19.95 16.79 13.17 54.19%
  QoQ % -15.37% 33.96% 0.59% 10.63% 18.82% 27.49% -
  Horiz. % 191.12% 225.82% 168.56% 167.58% 151.48% 127.49% 100.00%
EPS 1.35 2.74 0.60 -1.18 -0.18 -2.71 -1.47 -
  QoQ % -50.73% 356.67% 150.85% -555.56% 93.36% -84.35% -
  Horiz. % -91.84% -186.39% -40.82% 80.27% 12.24% 184.35% 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 0.8474 0.7628 0.7506 0.7428 0.7558 0.7496 0.7794 5.75%
  QoQ % 11.09% 1.63% 1.05% -1.72% 0.83% -3.82% -
  Horiz. % 108.72% 97.87% 96.30% 95.30% 96.97% 96.18% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.6550 0.6550 0.6400 0.6100 0.6300 0.6500 0.6300 -
P/RPS 2.60 2.01 2.63 2.51 2.87 3.52 4.35 -29.11%
  QoQ % 29.35% -23.57% 4.78% -12.54% -18.47% -19.08% -
  Horiz. % 59.77% 46.21% 60.46% 57.70% 65.98% 80.92% 100.00%
P/EPS 48.63 21.86 97.59 -46.82 -323.38 -21.83 -39.05 -
  QoQ % 122.46% -77.60% 308.44% 85.52% -1,381.36% 44.10% -
  Horiz. % -124.53% -55.98% -249.91% 119.90% 828.12% 55.90% 100.00%
EY 2.06 4.57 1.02 -2.14 -0.31 -4.58 -2.56 -
  QoQ % -54.92% 348.04% 147.66% -590.32% 93.23% -78.91% -
  Horiz. % -80.47% -178.52% -39.84% 83.59% 12.11% 178.91% 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 0.77 0.79 0.78 0.75 0.76 0.79 0.73 3.63%
  QoQ % -2.53% 1.28% 4.00% -1.32% -3.80% 8.22% -
  Horiz. % 105.48% 108.22% 106.85% 102.74% 104.11% 108.22% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 29/01/19 25/10/18 27/07/18 25/04/18 26/01/18 25/10/17 -
Price 0.6550 0.6550 0.6300 0.6100 0.6800 0.6650 0.6300 -
P/RPS 2.60 2.01 2.59 2.51 3.10 3.60 4.35 -29.11%
  QoQ % 29.35% -22.39% 3.19% -19.03% -13.89% -17.24% -
  Horiz. % 59.77% 46.21% 59.54% 57.70% 71.26% 82.76% 100.00%
P/EPS 48.63 21.86 96.07 -46.82 -349.05 -22.34 -39.05 -
  QoQ % 122.46% -77.25% 305.19% 86.59% -1,462.44% 42.79% -
  Horiz. % -124.53% -55.98% -246.02% 119.90% 893.85% 57.21% 100.00%
EY 2.06 4.57 1.04 -2.14 -0.29 -4.48 -2.56 -
  QoQ % -54.92% 339.42% 148.60% -637.93% 93.53% -75.00% -
  Horiz. % -80.47% -178.52% -40.62% 83.59% 11.33% 175.00% 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 0.77 0.79 0.77 0.75 0.82 0.81 0.73 3.63%
  QoQ % -2.53% 2.60% 2.67% -8.54% 1.23% 10.96% -
  Horiz. % 105.48% 108.22% 105.48% 102.74% 112.33% 110.96% 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.
 


 

212  249  530  1221 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6Q 0.295+0.03 
 HSI-C5P 0.335-0.04 
 HSI-C5J 0.245-0.055 
 LAMBO 0.065+0.005 
 ARMADA 0.210.00 
 HSI-H8G 0.90+0.06 
 SUMATEC 0.010.00 
 FOCUS 0.155+0.01 
 BJLAND 0.195+0.005 
 HANDAL 0.45-0.025 
Partners & Brokers