Highlights

[AMTEL] QoQ TTM Result on 2015-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-May-2015  [#2]
Profit Trend QoQ -     -11.75%    YoY -     171.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 56,650 56,656 41,410 36,201 33,888 31,986 31,506 47.92%
  QoQ % -0.01% 36.82% 14.39% 6.83% 5.95% 1.52% -
  Horiz. % 179.81% 179.83% 131.44% 114.90% 107.56% 101.52% 100.00%
PBT 861 1,160 2,764 1,289 1,358 1,184 -1,237 -
  QoQ % -25.78% -58.03% 114.43% -5.08% 14.70% 195.72% -
  Horiz. % -69.60% -93.78% -223.44% -104.20% -109.78% -95.72% 100.00%
Tax -420 -350 -956 -610 -593 -591 -103 155.45%
  QoQ % -20.00% 63.39% -56.72% -2.87% -0.34% -473.79% -
  Horiz. % 407.77% 339.81% 928.16% 592.23% 575.73% 573.79% 100.00%
NP 441 810 1,808 679 765 593 -1,340 -
  QoQ % -45.56% -55.20% 166.27% -11.24% 29.01% 144.25% -
  Horiz. % -32.91% -60.45% -134.93% -50.67% -57.09% -44.25% 100.00%
NP to SH 476 818 1,815 676 766 601 -1,343 -
  QoQ % -41.81% -54.93% 168.49% -11.75% 27.45% 144.75% -
  Horiz. % -35.44% -60.91% -135.15% -50.34% -57.04% -44.75% 100.00%
Tax Rate 48.78 % 30.17 % 34.59 % 47.32 % 43.67 % 49.92 % - % -
  QoQ % 61.68% -12.78% -26.90% 8.36% -12.52% 0.00% -
  Horiz. % 97.72% 60.44% 69.29% 94.79% 87.48% 100.00% -
Total Cost 56,209 55,846 39,602 35,522 33,123 31,393 32,846 43.12%
  QoQ % 0.65% 41.02% 11.49% 7.24% 5.51% -4.42% -
  Horiz. % 171.13% 170.02% 120.57% 108.15% 100.84% 95.58% 100.00%
Net Worth 43,279 43,900 43,166 42,191 42,703 43,058 41,304 3.17%
  QoQ % -1.42% 1.70% 2.31% -1.20% -0.82% 4.25% -
  Horiz. % 104.78% 106.29% 104.51% 102.15% 103.39% 104.25% 100.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 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
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 43,279 43,900 43,166 42,191 42,703 43,058 41,304 3.17%
  QoQ % -1.42% 1.70% 2.31% -1.20% -0.82% 4.25% -
  Horiz. % 104.78% 106.29% 104.51% 102.15% 103.39% 104.25% 100.00%
NOSH 49,366 49,277 49,277 49,277 49,277 49,277 49,277 0.12%
  QoQ % 0.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.18% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 0.78 % 1.43 % 4.37 % 1.88 % 2.26 % 1.85 % -4.25 % -
  QoQ % -45.45% -67.28% 132.45% -16.81% 22.16% 143.53% -
  Horiz. % -18.35% -33.65% -102.82% -44.24% -53.18% -43.53% 100.00%
ROE 1.10 % 1.86 % 4.20 % 1.60 % 1.79 % 1.40 % -3.25 % -
  QoQ % -40.86% -55.71% 162.50% -10.61% 27.86% 143.08% -
  Horiz. % -33.85% -57.23% -129.23% -49.23% -55.08% -43.08% 100.00%
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 114.75 114.97 84.04 73.46 68.77 64.91 63.94 47.73%
  QoQ % -0.19% 36.80% 14.40% 6.82% 5.95% 1.52% -
  Horiz. % 179.47% 179.81% 131.44% 114.89% 107.55% 101.52% 100.00%
EPS 0.96 1.66 3.68 1.37 1.55 1.22 -2.73 -
  QoQ % -42.17% -54.89% 168.61% -11.61% 27.05% 144.69% -
  Horiz. % -35.16% -60.81% -134.80% -50.18% -56.78% -44.69% 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 0.8767 0.8909 0.8760 0.8562 0.8666 0.8738 0.8382 3.04%
  QoQ % -1.59% 1.70% 2.31% -1.20% -0.82% 4.25% -
  Horiz. % 104.59% 106.29% 104.51% 102.15% 103.39% 104.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 87.11 87.11 63.67 55.66 52.11 49.18 48.44 47.93%
  QoQ % 0.00% 36.81% 14.39% 6.81% 5.96% 1.53% -
  Horiz. % 179.83% 179.83% 131.44% 114.91% 107.58% 101.53% 100.00%
EPS 0.73 1.26 2.79 1.04 1.18 0.92 -2.07 -
  QoQ % -42.06% -54.84% 168.27% -11.86% 28.26% 144.44% -
  Horiz. % -35.27% -60.87% -134.78% -50.24% -57.00% -44.44% 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 0.6655 0.6750 0.6637 0.6487 0.6566 0.6621 0.6351 3.17%
  QoQ % -1.41% 1.70% 2.31% -1.20% -0.83% 4.25% -
  Horiz. % 104.79% 106.28% 104.50% 102.14% 103.39% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.7550 0.8500 0.9000 0.8000 0.9300 0.8500 0.9000 -
P/RPS 0.66 0.74 1.07 1.09 1.35 1.31 1.41 -39.74%
  QoQ % -10.81% -30.84% -1.83% -19.26% 3.05% -7.09% -
  Horiz. % 46.81% 52.48% 75.89% 77.30% 95.74% 92.91% 100.00%
P/EPS 78.30 51.20 24.43 58.32 59.83 69.69 -33.02 -
  QoQ % 52.93% 109.58% -58.11% -2.52% -14.15% 311.05% -
  Horiz. % -237.13% -155.06% -73.99% -176.62% -181.19% -211.05% 100.00%
EY 1.28 1.95 4.09 1.71 1.67 1.43 -3.03 -
  QoQ % -34.36% -52.32% 139.18% 2.40% 16.78% 147.19% -
  Horiz. % -42.24% -64.36% -134.98% -56.44% -55.12% -47.19% 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 0.86 0.95 1.03 0.93 1.07 0.97 1.07 -13.57%
  QoQ % -9.47% -7.77% 10.75% -13.08% 10.31% -9.35% -
  Horiz. % 80.37% 88.79% 96.26% 86.92% 100.00% 90.65% 100.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 28/10/14 -
Price 0.7000 0.7100 0.7900 0.9000 0.8600 1.0000 0.8350 -
P/RPS 0.61 0.62 0.94 1.23 1.25 1.54 1.31 -39.95%
  QoQ % -1.61% -34.04% -23.58% -1.60% -18.83% 17.56% -
  Horiz. % 46.56% 47.33% 71.76% 93.89% 95.42% 117.56% 100.00%
P/EPS 72.60 42.77 21.45 65.61 55.32 81.99 -30.64 -
  QoQ % 69.75% 99.39% -67.31% 18.60% -32.53% 367.59% -
  Horiz. % -236.95% -139.59% -70.01% -214.13% -180.55% -267.59% 100.00%
EY 1.38 2.34 4.66 1.52 1.81 1.22 -3.26 -
  QoQ % -41.03% -49.79% 206.58% -16.02% 48.36% 137.42% -
  Horiz. % -42.33% -71.78% -142.94% -46.63% -55.52% -37.42% 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 0.80 0.90 1.05 0.99 1.14 1.00 -13.83%
  QoQ % 0.00% -11.11% -14.29% 6.06% -13.16% 14.00% -
  Horiz. % 80.00% 80.00% 90.00% 105.00% 99.00% 114.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS