Highlights

[AMTEL] QoQ TTM Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     -8.29%    YoY -     -14.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 35,480 40,449 45,862 49,613 51,814 55,566 58,257 -28.22%
  QoQ % -12.28% -11.80% -7.56% -4.25% -6.75% -4.62% -
  Horiz. % 60.90% 69.43% 78.72% 85.16% 88.94% 95.38% 100.00%
PBT 406 1,876 4,106 4,926 5,107 5,651 4,779 -80.76%
  QoQ % -78.36% -54.31% -16.65% -3.54% -9.63% 18.25% -
  Horiz. % 8.50% 39.26% 85.92% 103.08% 106.86% 118.25% 100.00%
Tax -271 -604 -1,498 -1,358 -1,276 -1,294 -910 -55.50%
  QoQ % 55.13% 59.68% -10.31% -6.43% 1.39% -42.20% -
  Horiz. % 29.78% 66.37% 164.62% 149.23% 140.22% 142.20% 100.00%
NP 135 1,272 2,608 3,568 3,831 4,357 3,869 -89.39%
  QoQ % -89.39% -51.23% -26.91% -6.87% -12.07% 12.61% -
  Horiz. % 3.49% 32.88% 67.41% 92.22% 99.02% 112.61% 100.00%
NP to SH 35 1,084 2,358 3,253 3,547 4,122 3,753 -95.61%
  QoQ % -96.77% -54.03% -27.51% -8.29% -13.95% 9.83% -
  Horiz. % 0.93% 28.88% 62.83% 86.68% 94.51% 109.83% 100.00%
Tax Rate 66.75 % 32.20 % 36.48 % 27.57 % 24.99 % 22.90 % 19.04 % 131.31%
  QoQ % 107.30% -11.73% 32.32% 10.32% 9.13% 20.27% -
  Horiz. % 350.58% 169.12% 191.60% 144.80% 131.25% 120.27% 100.00%
Total Cost 35,345 39,177 43,254 46,045 47,983 51,209 54,388 -25.03%
  QoQ % -9.78% -9.43% -6.06% -4.04% -6.30% -5.85% -
  Horiz. % 64.99% 72.03% 79.53% 84.66% 88.22% 94.15% 100.00%
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.38 % 3.14 % 5.69 % 7.19 % 7.39 % 7.84 % 6.64 % -85.23%
  QoQ % -87.90% -44.82% -20.86% -2.71% -5.74% 18.07% -
  Horiz. % 5.72% 47.29% 85.69% 108.28% 111.30% 118.07% 100.00%
ROE 0.08 % 2.44 % 5.29 % 7.03 % 7.76 % 9.12 % 8.51 % -95.58%
  QoQ % -96.72% -53.88% -24.75% -9.41% -14.91% 7.17% -
  Horiz. % 0.94% 28.67% 62.16% 82.61% 91.19% 107.17% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 72.00 82.08 93.07 100.68 105.15 112.76 118.22 -28.22%
  QoQ % -12.28% -11.81% -7.56% -4.25% -6.75% -4.62% -
  Horiz. % 60.90% 69.43% 78.73% 85.16% 88.94% 95.38% 100.00%
EPS 0.07 2.20 4.79 6.60 7.20 8.36 7.62 -95.65%
  QoQ % -96.82% -54.07% -27.42% -8.33% -13.88% 9.71% -
  Horiz. % 0.92% 28.87% 62.86% 86.61% 94.49% 109.71% 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 0.8910 0.9017 0.9051 0.9390 0.9278 0.9171 0.8952 -0.31%
  QoQ % -1.19% -0.38% -3.61% 1.21% 1.17% 2.45% -
  Horiz. % 99.53% 100.73% 101.11% 104.89% 103.64% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 65.46 74.63 84.62 91.54 95.60 102.53 107.49 -28.22%
  QoQ % -12.29% -11.81% -7.56% -4.25% -6.76% -4.61% -
  Horiz. % 60.90% 69.43% 78.72% 85.16% 88.94% 95.39% 100.00%
EPS 0.06 2.00 4.35 6.00 6.54 7.61 6.92 -95.82%
  QoQ % -97.00% -54.02% -27.50% -8.26% -14.06% 9.97% -
  Horiz. % 0.87% 28.90% 62.86% 86.71% 94.51% 109.97% 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 0.8101 0.8198 0.8229 0.8538 0.8436 0.8338 0.8139 -0.31%
  QoQ % -1.18% -0.38% -3.62% 1.21% 1.18% 2.45% -
  Horiz. % 99.53% 100.72% 101.11% 104.90% 103.65% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.7300 0.7000 0.7500 0.8950 0.7100 0.7000 0.6900 -
P/RPS 1.01 0.85 0.81 0.89 0.68 0.62 0.58 44.89%
  QoQ % 18.82% 4.94% -8.99% 30.88% 9.68% 6.90% -
  Horiz. % 174.14% 146.55% 139.66% 153.45% 117.24% 106.90% 100.00%
P/EPS 1,027.78 31.82 15.67 13.56 9.86 8.37 9.06 2,263.80%
  QoQ % 3,129.98% 103.06% 15.56% 37.53% 17.80% -7.62% -
  Horiz. % 11,344.15% 351.21% 172.96% 149.67% 108.83% 92.38% 100.00%
EY 0.10 3.14 6.38 7.38 10.14 11.95 11.04 -95.69%
  QoQ % -96.82% -50.78% -13.55% -27.22% -15.15% 8.24% -
  Horiz. % 0.91% 28.44% 57.79% 66.85% 91.85% 108.24% 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 0.78 0.83 0.95 0.77 0.76 0.77 4.30%
  QoQ % 5.13% -6.02% -12.63% 23.38% 1.32% -1.30% -
  Horiz. % 106.49% 101.30% 107.79% 123.38% 100.00% 98.70% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 -
Price 0.7050 0.6100 0.6200 0.7050 0.7350 0.7300 0.6800 -
P/RPS 0.98 0.74 0.67 0.70 0.70 0.65 0.58 42.00%
  QoQ % 32.43% 10.45% -4.29% 0.00% 7.69% 12.07% -
  Horiz. % 168.97% 127.59% 115.52% 120.69% 120.69% 112.07% 100.00%
P/EPS 992.58 27.73 12.96 10.68 10.21 8.73 8.93 2,231.79%
  QoQ % 3,479.44% 113.97% 21.35% 4.60% 16.95% -2.24% -
  Horiz. % 11,115.12% 310.53% 145.13% 119.60% 114.33% 97.76% 100.00%
EY 0.10 3.61 7.72 9.36 9.79 11.46 11.20 -95.73%
  QoQ % -97.23% -53.24% -17.52% -4.39% -14.57% 2.32% -
  Horiz. % 0.89% 32.23% 68.93% 83.57% 87.41% 102.32% 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 0.79 0.68 0.69 0.75 0.79 0.80 0.76 2.62%
  QoQ % 16.18% -1.45% -8.00% -5.06% -1.25% 5.26% -
  Horiz. % 103.95% 89.47% 90.79% 98.68% 103.95% 105.26% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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