Highlights

[AMTEL] YoY Annualized Quarter Result on 2014-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-Aug-2014  [#3]
Profit Trend QoQ -     19.33%    YoY -     -190.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 32,434 40,464 42,826 30,261 42,185 55,124 59,333 -9.57%
  YoY % -19.84% -5.52% 41.52% -28.27% -23.47% -7.09% -
  Horiz. % 54.67% 68.20% 72.18% 51.00% 71.10% 92.91% 100.00%
PBT -2,280 -1,092 604 -1,502 2,648 4,708 4,054 -
  YoY % -108.79% -280.79% 140.20% -156.75% -43.76% 16.11% -
  Horiz. % -56.23% -26.93% 14.90% -37.06% 65.31% 116.11% 100.00%
Tax -148 -540 -589 -102 -770 -498 -94 7.72%
  YoY % 72.59% 8.37% -474.02% 86.68% -54.55% -426.76% -
  Horiz. % 156.34% 570.43% 622.54% 108.45% 814.09% 526.76% 100.00%
NP -2,428 -1,632 14 -1,605 1,877 4,209 3,960 -
  YoY % -48.77% -11,227.78% 100.91% -185.51% -55.40% 6.30% -
  Horiz. % -61.31% -41.21% 0.37% -40.54% 47.41% 106.30% 100.00%
NP to SH -2,286 -1,762 82 -1,536 1,700 4,052 3,890 -
  YoY % -29.73% -2,232.27% 105.38% -190.35% -58.05% 4.15% -
  Horiz. % -58.77% -45.30% 2.12% -39.48% 43.69% 104.15% 100.00%
Tax Rate - % - % 97.57 % - % 29.10 % 10.59 % 2.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 174.79% 354.51% -
  Horiz. % 0.00% 0.00% 4,187.55% 0.00% 1,248.93% 454.51% 100.00%
Total Cost 34,862 42,096 42,812 31,866 40,308 50,914 55,373 -7.42%
  YoY % -17.18% -1.67% 34.35% -20.94% -20.83% -8.05% -
  Horiz. % 62.96% 76.02% 77.32% 57.55% 72.79% 91.95% 100.00%
Net Worth 42,240 42,471 43,166 41,304 44,600 44,112 40,433 0.73%
  YoY % -0.55% -1.61% 4.51% -7.39% 1.11% 9.10% -
  Horiz. % 104.47% 105.04% 106.76% 102.15% 110.31% 109.10% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 42,240 42,471 43,166 41,304 44,600 44,112 40,433 0.73%
  YoY % -0.55% -1.61% 4.51% -7.39% 1.11% 9.10% -
  Horiz. % 104.47% 105.04% 106.76% 102.15% 110.31% 109.10% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,290 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin -7.49 % -4.03 % 0.03 % -5.30 % 4.45 % 7.64 % 6.67 % -
  YoY % -85.86% -13,533.33% 100.57% -219.10% -41.75% 14.54% -
  Horiz. % -112.29% -60.42% 0.45% -79.46% 66.72% 114.54% 100.00%
ROE -5.41 % -4.15 % 0.19 % -3.72 % 3.81 % 9.19 % 9.62 % -
  YoY % -30.36% -2,284.21% 105.11% -197.64% -58.54% -4.47% -
  Horiz. % -56.24% -43.14% 1.98% -38.67% 39.60% 95.53% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 65.82 82.12 86.91 61.41 85.61 111.87 120.37 -9.56%
  YoY % -19.85% -5.51% 41.52% -28.27% -23.47% -7.06% -
  Horiz. % 54.68% 68.22% 72.20% 51.02% 71.12% 92.94% 100.00%
EPS -4.64 -3.57 0.17 -3.12 3.45 8.23 7.89 -
  YoY % -29.97% -2,200.00% 105.45% -190.43% -58.08% 4.31% -
  Horiz. % -58.81% -45.25% 2.15% -39.54% 43.73% 104.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8572 0.8619 0.8760 0.8382 0.9051 0.8952 0.8203 0.74%
  YoY % -0.55% -1.61% 4.51% -7.39% 1.11% 9.13% -
  Horiz. % 104.50% 105.07% 106.79% 102.18% 110.34% 109.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 49.87 62.22 65.85 46.53 64.86 84.76 91.23 -9.57%
  YoY % -19.85% -5.51% 41.52% -28.26% -23.48% -7.09% -
  Horiz. % 54.66% 68.20% 72.18% 51.00% 71.10% 92.91% 100.00%
EPS -3.52 -2.71 0.13 -2.36 2.61 6.23 5.98 -
  YoY % -29.89% -2,184.62% 105.51% -190.42% -58.11% 4.18% -
  Horiz. % -58.86% -45.32% 2.17% -39.46% 43.65% 104.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6495 0.6531 0.6637 0.6351 0.6858 0.6783 0.6217 0.73%
  YoY % -0.55% -1.60% 4.50% -7.39% 1.11% 9.10% -
  Horiz. % 104.47% 105.05% 106.76% 102.16% 110.31% 109.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.6300 0.6500 0.9000 0.9000 0.7500 0.6900 0.6200 -
P/RPS 0.96 0.79 1.04 1.47 0.88 0.62 0.52 10.75%
  YoY % 21.52% -24.04% -29.25% 67.05% 41.94% 19.23% -
  Horiz. % 184.62% 151.92% 200.00% 282.69% 169.23% 119.23% 100.00%
P/EPS -13.58 -18.17 536.49 -28.87 21.74 8.39 7.85 -
  YoY % 25.26% -103.39% 1,958.30% -232.80% 159.12% 6.88% -
  Horiz. % -172.99% -231.46% 6,834.27% -367.77% 276.94% 106.88% 100.00%
EY -7.37 -5.50 0.19 -3.46 4.60 11.92 12.73 -
  YoY % -34.00% -2,994.74% 105.49% -175.22% -61.41% -6.36% -
  Horiz. % -57.89% -43.21% 1.49% -27.18% 36.14% 93.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.75 1.03 1.07 0.83 0.77 0.76 -0.67%
  YoY % -2.67% -27.18% -3.74% 28.92% 7.79% 1.32% -
  Horiz. % 96.05% 98.68% 135.53% 140.79% 109.21% 101.32% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 25/10/17 27/10/16 28/10/15 28/10/14 31/10/13 29/10/12 10/10/11 -
Price 0.6300 0.6100 0.7900 0.8350 0.6200 0.6800 0.6400 -
P/RPS 0.96 0.74 0.91 1.36 0.72 0.61 0.53 10.40%
  YoY % 29.73% -18.68% -33.09% 88.89% 18.03% 15.09% -
  Horiz. % 181.13% 139.62% 171.70% 256.60% 135.85% 115.09% 100.00%
P/EPS -13.58 -17.05 470.92 -26.79 17.97 8.27 8.11 -
  YoY % 20.35% -103.62% 1,857.82% -249.08% 117.29% 1.97% -
  Horiz. % -167.45% -210.23% 5,806.66% -330.33% 221.58% 101.97% 100.00%
EY -7.37 -5.86 0.21 -3.73 5.56 12.09 12.33 -
  YoY % -25.77% -2,890.48% 105.63% -167.09% -54.01% -1.95% -
  Horiz. % -59.77% -47.53% 1.70% -30.25% 45.09% 98.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.71 0.90 1.00 0.69 0.76 0.78 -1.10%
  YoY % 2.82% -21.11% -10.00% 44.93% -9.21% -2.56% -
  Horiz. % 93.59% 91.03% 115.38% 128.21% 88.46% 97.44% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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