Highlights

[AMTEL] QoQ TTM Result on 2016-02-29 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2016
Quarter 29-Feb-2016  [#1]
Profit Trend QoQ -     -41.81%    YoY -     -37.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 47,417 54,884 55,096 56,650 56,656 41,410 36,201 19.65%
  QoQ % -13.61% -0.38% -2.74% -0.01% 36.82% 14.39% -
  Horiz. % 130.98% 151.61% 152.19% 156.49% 156.50% 114.39% 100.00%
PBT 1,052 -112 875 861 1,160 2,764 1,289 -12.64%
  QoQ % 1,039.29% -112.80% 1.63% -25.78% -58.03% 114.43% -
  Horiz. % 81.61% -8.69% 67.88% 66.80% 89.99% 214.43% 100.00%
Tax -600 -313 -441 -420 -350 -956 -610 -1.09%
  QoQ % -91.69% 29.02% -5.00% -20.00% 63.39% -56.72% -
  Horiz. % 98.36% 51.31% 72.30% 68.85% 57.38% 156.72% 100.00%
NP 452 -425 434 441 810 1,808 679 -23.70%
  QoQ % 206.35% -197.93% -1.59% -45.56% -55.20% 166.27% -
  Horiz. % 66.57% -62.59% 63.92% 64.95% 119.29% 266.27% 100.00%
NP to SH 256 -566 492 476 818 1,815 676 -47.56%
  QoQ % 145.23% -215.04% 3.36% -41.81% -54.93% 168.49% -
  Horiz. % 37.87% -83.73% 72.78% 70.41% 121.01% 268.49% 100.00%
Tax Rate 57.03 % - % 50.40 % 48.78 % 30.17 % 34.59 % 47.32 % 13.21%
  QoQ % 0.00% 0.00% 3.32% 61.68% -12.78% -26.90% -
  Horiz. % 120.52% 0.00% 106.51% 103.09% 63.76% 73.10% 100.00%
Total Cost 46,965 55,309 54,662 56,209 55,846 39,602 35,522 20.40%
  QoQ % -15.09% 1.18% -2.75% 0.65% 41.02% 11.49% -
  Horiz. % 132.21% 155.70% 153.88% 158.24% 157.22% 111.49% 100.00%
Net Worth 44,043 42,735 42,507 43,279 43,900 43,166 42,191 2.90%
  QoQ % 3.06% 0.54% -1.78% -1.42% 1.70% 2.31% -
  Horiz. % 104.39% 101.29% 100.75% 102.58% 104.05% 102.31% 100.00%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 44,043 42,735 42,507 43,279 43,900 43,166 42,191 2.90%
  QoQ % 3.06% 0.54% -1.78% -1.42% 1.70% 2.31% -
  Horiz. % 104.39% 101.29% 100.75% 102.58% 104.05% 102.31% 100.00%
NOSH 49,277 49,583 49,215 49,366 49,277 49,277 49,277 -
  QoQ % -0.62% 0.75% -0.30% 0.18% 0.00% 0.00% -
  Horiz. % 100.00% 100.62% 99.88% 100.18% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 0.95 % -0.77 % 0.79 % 0.78 % 1.43 % 4.37 % 1.88 % -36.48%
  QoQ % 223.38% -197.47% 1.28% -45.45% -67.28% 132.45% -
  Horiz. % 50.53% -40.96% 42.02% 41.49% 76.06% 232.45% 100.00%
ROE 0.58 % -1.32 % 1.16 % 1.10 % 1.86 % 4.20 % 1.60 % -49.07%
  QoQ % 143.94% -213.79% 5.45% -40.86% -55.71% 162.50% -
  Horiz. % 36.25% -82.50% 72.50% 68.75% 116.25% 262.50% 100.00%
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 96.23 110.69 111.95 114.75 114.97 84.04 73.46 19.66%
  QoQ % -13.06% -1.13% -2.44% -0.19% 36.80% 14.40% -
  Horiz. % 131.00% 150.68% 152.40% 156.21% 156.51% 114.40% 100.00%
EPS 0.52 -1.14 1.00 0.96 1.66 3.68 1.37 -47.48%
  QoQ % 145.61% -214.00% 4.17% -42.17% -54.89% 168.61% -
  Horiz. % 37.96% -83.21% 72.99% 70.07% 121.17% 268.61% 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 0.8938 0.8619 0.8637 0.8767 0.8909 0.8760 0.8562 2.90%
  QoQ % 3.70% -0.21% -1.48% -1.59% 1.70% 2.31% -
  Horiz. % 104.39% 100.67% 100.88% 102.39% 104.05% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 97,553
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 48.61 56.26 56.48 58.07 58.08 42.45 37.11 19.66%
  QoQ % -13.60% -0.39% -2.74% -0.02% 36.82% 14.39% -
  Horiz. % 130.99% 151.60% 152.20% 156.48% 156.51% 114.39% 100.00%
EPS 0.26 -0.58 0.50 0.49 0.84 1.86 0.69 -47.74%
  QoQ % 144.83% -216.00% 2.04% -41.67% -54.84% 169.57% -
  Horiz. % 37.68% -84.06% 72.46% 71.01% 121.74% 269.57% 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 0.4515 0.4381 0.4357 0.4436 0.4500 0.4425 0.4325 2.90%
  QoQ % 3.06% 0.55% -1.78% -1.42% 1.69% 2.31% -
  Horiz. % 104.39% 101.29% 100.74% 102.57% 104.05% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.6100 0.6500 0.6900 0.7550 0.8500 0.9000 0.8000 -
P/RPS 0.63 0.59 0.62 0.66 0.74 1.07 1.09 -30.54%
  QoQ % 6.78% -4.84% -6.06% -10.81% -30.84% -1.83% -
  Horiz. % 57.80% 54.13% 56.88% 60.55% 67.89% 98.17% 100.00%
P/EPS 117.42 -56.94 69.02 78.30 51.20 24.43 58.32 59.24%
  QoQ % 306.22% -182.50% -11.85% 52.93% 109.58% -58.11% -
  Horiz. % 201.34% -97.63% 118.35% 134.26% 87.79% 41.89% 100.00%
EY 0.85 -1.76 1.45 1.28 1.95 4.09 1.71 -37.17%
  QoQ % 148.30% -221.38% 13.28% -34.36% -52.32% 139.18% -
  Horiz. % 49.71% -102.92% 84.80% 74.85% 114.04% 239.18% 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 0.68 0.75 0.80 0.86 0.95 1.03 0.93 -18.79%
  QoQ % -9.33% -6.25% -6.98% -9.47% -7.77% 10.75% -
  Horiz. % 73.12% 80.65% 86.02% 92.47% 102.15% 110.75% 100.00%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 -
Price 0.6000 0.6100 0.7500 0.7000 0.7100 0.7900 0.9000 -
P/RPS 0.62 0.55 0.67 0.61 0.62 0.94 1.23 -36.58%
  QoQ % 12.73% -17.91% 9.84% -1.61% -34.04% -23.58% -
  Horiz. % 50.41% 44.72% 54.47% 49.59% 50.41% 76.42% 100.00%
P/EPS 115.49 -53.44 75.02 72.60 42.77 21.45 65.61 45.64%
  QoQ % 316.11% -171.23% 3.33% 69.75% 99.39% -67.31% -
  Horiz. % 176.02% -81.45% 114.34% 110.65% 65.19% 32.69% 100.00%
EY 0.87 -1.87 1.33 1.38 2.34 4.66 1.52 -30.99%
  QoQ % 146.52% -240.60% -3.62% -41.03% -49.79% 206.58% -
  Horiz. % 57.24% -123.03% 87.50% 90.79% 153.95% 306.58% 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 0.67 0.71 0.87 0.80 0.80 0.90 1.05 -25.82%
  QoQ % -5.63% -18.39% 8.75% 0.00% -11.11% -14.29% -
  Horiz. % 63.81% 67.62% 82.86% 76.19% 76.19% 85.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS