Highlights

[AMTEL] QoQ TTM Result on 2013-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-Aug-2013  [#3]
Profit Trend QoQ -     -27.51%    YoY -     -37.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 33,714 35,480 40,449 45,862 49,613 51,814 55,566 -28.35%
  QoQ % -4.98% -12.28% -11.80% -7.56% -4.25% -6.75% -
  Horiz. % 60.67% 63.85% 72.79% 82.54% 89.29% 93.25% 100.00%
PBT -718 406 1,876 4,106 4,926 5,107 5,651 -
  QoQ % -276.85% -78.36% -54.31% -16.65% -3.54% -9.63% -
  Horiz. % -12.71% 7.18% 33.20% 72.66% 87.17% 90.37% 100.00%
Tax -207 -271 -604 -1,498 -1,358 -1,276 -1,294 -70.56%
  QoQ % 23.62% 55.13% 59.68% -10.31% -6.43% 1.39% -
  Horiz. % 16.00% 20.94% 46.68% 115.77% 104.95% 98.61% 100.00%
NP -925 135 1,272 2,608 3,568 3,831 4,357 -
  QoQ % -785.19% -89.39% -51.23% -26.91% -6.87% -12.07% -
  Horiz. % -21.23% 3.10% 29.19% 59.86% 81.89% 87.93% 100.00%
NP to SH -948 35 1,084 2,358 3,253 3,547 4,122 -
  QoQ % -2,808.57% -96.77% -54.03% -27.51% -8.29% -13.95% -
  Horiz. % -23.00% 0.85% 26.30% 57.21% 78.92% 86.05% 100.00%
Tax Rate - % 66.75 % 32.20 % 36.48 % 27.57 % 24.99 % 22.90 % -
  QoQ % 0.00% 107.30% -11.73% 32.32% 10.32% 9.13% -
  Horiz. % 0.00% 291.48% 140.61% 159.30% 120.39% 109.13% 100.00%
Total Cost 34,639 35,345 39,177 43,254 46,045 47,983 51,209 -22.96%
  QoQ % -2.00% -9.78% -9.43% -6.06% -4.04% -6.30% -
  Horiz. % 67.64% 69.02% 76.50% 84.47% 89.92% 93.70% 100.00%
Net Worth 43,472 43,905 44,433 44,600 46,271 45,719 45,191 -2.56%
  QoQ % -0.99% -1.19% -0.38% -3.61% 1.21% 1.17% -
  Horiz. % 96.19% 97.15% 98.32% 98.69% 102.39% 101.17% 100.00%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 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
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 43,472 43,905 44,433 44,600 46,271 45,719 45,191 -2.56%
  QoQ % -0.99% -1.19% -0.38% -3.61% 1.21% 1.17% -
  Horiz. % 96.19% 97.15% 98.32% 98.69% 102.39% 101.17% 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
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -2.74 % 0.38 % 3.14 % 5.69 % 7.19 % 7.39 % 7.84 % -
  QoQ % -821.05% -87.90% -44.82% -20.86% -2.71% -5.74% -
  Horiz. % -34.95% 4.85% 40.05% 72.58% 91.71% 94.26% 100.00%
ROE -2.18 % 0.08 % 2.44 % 5.29 % 7.03 % 7.76 % 9.12 % -
  QoQ % -2,825.00% -96.72% -53.88% -24.75% -9.41% -14.91% -
  Horiz. % -23.90% 0.88% 26.75% 58.00% 77.08% 85.09% 100.00%
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 68.42 72.00 82.08 93.07 100.68 105.15 112.76 -28.35%
  QoQ % -4.97% -12.28% -11.81% -7.56% -4.25% -6.75% -
  Horiz. % 60.68% 63.85% 72.79% 82.54% 89.29% 93.25% 100.00%
EPS -1.92 0.07 2.20 4.79 6.60 7.20 8.36 -
  QoQ % -2,842.86% -96.82% -54.07% -27.42% -8.33% -13.88% -
  Horiz. % -22.97% 0.84% 26.32% 57.30% 78.95% 86.12% 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 0.8822 0.8910 0.9017 0.9051 0.9390 0.9278 0.9171 -2.56%
  QoQ % -0.99% -1.19% -0.38% -3.61% 1.21% 1.17% -
  Horiz. % 96.19% 97.15% 98.32% 98.69% 102.39% 101.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 51.84 54.55 62.19 70.52 76.29 79.67 85.44 -28.35%
  QoQ % -4.97% -12.28% -11.81% -7.56% -4.24% -6.75% -
  Horiz. % 60.67% 63.85% 72.79% 82.54% 89.29% 93.25% 100.00%
EPS -1.46 0.05 1.67 3.63 5.00 5.45 6.34 -
  QoQ % -3,020.00% -97.01% -53.99% -27.40% -8.26% -14.04% -
  Horiz. % -23.03% 0.79% 26.34% 57.26% 78.86% 85.96% 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 0.6684 0.6751 0.6832 0.6858 0.7115 0.7030 0.6949 -2.56%
  QoQ % -0.99% -1.19% -0.38% -3.61% 1.21% 1.17% -
  Horiz. % 96.19% 97.15% 98.32% 98.69% 102.39% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.7050 0.7300 0.7000 0.7500 0.8950 0.7100 0.7000 -
P/RPS 1.03 1.01 0.85 0.81 0.89 0.68 0.62 40.31%
  QoQ % 1.98% 18.82% 4.94% -8.99% 30.88% 9.68% -
  Horiz. % 166.13% 162.90% 137.10% 130.65% 143.55% 109.68% 100.00%
P/EPS -36.65 1,027.78 31.82 15.67 13.56 9.86 8.37 -
  QoQ % -103.57% 3,129.98% 103.06% 15.56% 37.53% 17.80% -
  Horiz. % -437.87% 12,279.33% 380.17% 187.22% 162.01% 117.80% 100.00%
EY -2.73 0.10 3.14 6.38 7.38 10.14 11.95 -
  QoQ % -2,830.00% -96.82% -50.78% -13.55% -27.22% -15.15% -
  Horiz. % -22.85% 0.84% 26.28% 53.39% 61.76% 84.85% 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 0.80 0.82 0.78 0.83 0.95 0.77 0.76 3.48%
  QoQ % -2.44% 5.13% -6.02% -12.63% 23.38% 1.32% -
  Horiz. % 105.26% 107.89% 102.63% 109.21% 125.00% 101.32% 100.00%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 22/07/14 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 -
Price 0.7700 0.7050 0.6100 0.6200 0.7050 0.7350 0.7300 -
P/RPS 1.13 0.98 0.74 0.67 0.70 0.70 0.65 44.63%
  QoQ % 15.31% 32.43% 10.45% -4.29% 0.00% 7.69% -
  Horiz. % 173.85% 150.77% 113.85% 103.08% 107.69% 107.69% 100.00%
P/EPS -40.02 992.58 27.73 12.96 10.68 10.21 8.73 -
  QoQ % -104.03% 3,479.44% 113.97% 21.35% 4.60% 16.95% -
  Horiz. % -458.42% 11,369.76% 317.64% 148.45% 122.34% 116.95% 100.00%
EY -2.50 0.10 3.61 7.72 9.36 9.79 11.46 -
  QoQ % -2,600.00% -97.23% -53.24% -17.52% -4.39% -14.57% -
  Horiz. % -21.82% 0.87% 31.50% 67.36% 81.68% 85.43% 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 0.87 0.79 0.68 0.69 0.75 0.79 0.80 5.76%
  QoQ % 10.13% 16.18% -1.45% -8.00% -5.06% -1.25% -
  Horiz. % 108.75% 98.75% 85.00% 86.25% 93.75% 98.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

319  539  629  932 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS