Highlights

[AMTEL] YoY Cumulative Quarter Result on 2015-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 30-Nov-2015  [#4]
Profit Trend QoQ -     1,219.35%    YoY -     36.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 50,926 33,427 47,417 56,656 31,986 40,449 55,566 -1.44%
  YoY % 52.35% -29.50% -16.31% 77.13% -20.92% -27.21% -
  Horiz. % 91.65% 60.16% 85.33% 101.96% 57.56% 72.79% 100.00%
PBT 1,731 -3,293 1,052 1,160 1,184 1,894 5,651 -17.89%
  YoY % 152.57% -413.02% -9.31% -2.03% -37.49% -66.48% -
  Horiz. % 30.63% -58.27% 18.62% 20.53% 20.95% 33.52% 100.00%
Tax -695 48 -600 -350 -591 -604 -1,294 -9.84%
  YoY % -1,547.92% 108.00% -71.43% 40.78% 2.15% 53.32% -
  Horiz. % 53.71% -3.71% 46.37% 27.05% 45.67% 46.68% 100.00%
NP 1,036 -3,245 452 810 593 1,290 4,357 -21.28%
  YoY % 131.93% -817.92% -44.20% 36.59% -54.03% -70.39% -
  Horiz. % 23.78% -74.48% 10.37% 18.59% 13.61% 29.61% 100.00%
NP to SH 1,071 -3,182 256 818 601 1,102 4,122 -20.11%
  YoY % 133.66% -1,342.97% -68.70% 36.11% -45.46% -73.27% -
  Horiz. % 25.98% -77.20% 6.21% 19.84% 14.58% 26.73% 100.00%
Tax Rate 40.15 % - % 57.03 % 30.17 % 49.92 % 31.89 % 22.90 % 9.81%
  YoY % 0.00% 0.00% 89.03% -39.56% 56.54% 39.26% -
  Horiz. % 175.33% 0.00% 249.04% 131.75% 217.99% 139.26% 100.00%
Total Cost 49,890 36,672 46,965 55,846 31,393 39,159 51,209 -0.43%
  YoY % 36.04% -21.92% -15.90% 77.89% -19.83% -23.53% -
  Horiz. % 97.42% 71.61% 91.71% 109.06% 61.30% 76.47% 100.00%
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 41,343 40,624 44,043 43,900 43,058 44,433 45,191 -1.47%
  YoY % 1.77% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 91.48% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
NOSH 49,566 49,277 49,277 49,277 49,277 49,277 49,277 0.10%
  YoY % 0.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.59% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 2.03 % -9.71 % 0.95 % 1.43 % 1.85 % 3.19 % 7.84 % -20.16%
  YoY % 120.91% -1,122.11% -33.57% -22.70% -42.01% -59.31% -
  Horiz. % 25.89% -123.85% 12.12% 18.24% 23.60% 40.69% 100.00%
ROE 2.59 % -7.83 % 0.58 % 1.86 % 1.40 % 2.48 % 9.12 % -18.92%
  YoY % 133.08% -1,450.00% -68.82% 32.86% -43.55% -72.81% -
  Horiz. % 28.40% -85.86% 6.36% 20.39% 15.35% 27.19% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 102.74 67.83 96.23 114.97 64.91 82.08 112.76 -1.54%
  YoY % 51.47% -29.51% -16.30% 77.12% -20.92% -27.21% -
  Horiz. % 91.11% 60.15% 85.34% 101.96% 57.56% 72.79% 100.00%
EPS 2.16 -6.46 0.52 1.66 1.22 -2.24 8.36 -20.18%
  YoY % 133.44% -1,342.31% -68.67% 36.07% 154.46% -126.79% -
  Horiz. % 25.84% -77.27% 6.22% 19.86% 14.59% -26.79% 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 0.8341 0.8244 0.8938 0.8909 0.8738 0.9017 0.9171 -1.57%
  YoY % 1.18% -7.76% 0.33% 1.96% -3.09% -1.68% -
  Horiz. % 90.95% 89.89% 97.46% 97.14% 95.28% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 97,554
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 52.20 34.27 48.61 58.08 32.79 41.46 56.96 -1.44%
  YoY % 52.32% -29.50% -16.31% 77.13% -20.91% -27.21% -
  Horiz. % 91.64% 60.17% 85.34% 101.97% 57.57% 72.79% 100.00%
EPS 1.10 -3.26 0.26 0.84 0.62 1.13 4.23 -20.10%
  YoY % 133.74% -1,353.85% -69.05% 35.48% -45.13% -73.29% -
  Horiz. % 26.00% -77.07% 6.15% 19.86% 14.66% 26.71% 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 0.4238 0.4164 0.4515 0.4500 0.4414 0.4555 0.4633 -1.47%
  YoY % 1.78% -7.77% 0.33% 1.95% -3.10% -1.68% -
  Horiz. % 91.47% 89.88% 97.45% 97.13% 95.27% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6550 0.6500 0.6100 0.8500 0.8500 0.7000 0.7000 -
P/RPS 0.64 0.96 0.63 0.74 1.31 0.85 0.62 0.53%
  YoY % -33.33% 52.38% -14.86% -43.51% 54.12% 37.10% -
  Horiz. % 103.23% 154.84% 101.61% 119.35% 211.29% 137.10% 100.00%
P/EPS 30.31 -10.07 117.42 51.20 69.69 31.30 8.37 23.91%
  YoY % 400.99% -108.58% 129.34% -26.53% 122.65% 273.95% -
  Horiz. % 362.13% -120.31% 1,402.87% 611.71% 832.62% 373.95% 100.00%
EY 3.30 -9.93 0.85 1.95 1.43 3.19 11.95 -19.30%
  YoY % 133.23% -1,268.24% -56.41% 36.36% -55.17% -73.31% -
  Horiz. % 27.62% -83.10% 7.11% 16.32% 11.97% 26.69% 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 0.79 0.79 0.68 0.95 0.97 0.78 0.76 0.65%
  YoY % 0.00% 16.18% -28.42% -2.06% 24.36% 2.63% -
  Horiz. % 103.95% 103.95% 89.47% 125.00% 127.63% 102.63% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/01/19 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 -
Price 0.6550 0.6650 0.6000 0.7100 1.0000 0.6100 0.7300 -
P/RPS 0.64 0.98 0.62 0.62 1.54 0.74 0.65 -0.26%
  YoY % -34.69% 58.06% 0.00% -59.74% 108.11% 13.85% -
  Horiz. % 98.46% 150.77% 95.38% 95.38% 236.92% 113.85% 100.00%
P/EPS 30.31 -10.30 115.49 42.77 81.99 27.28 8.73 23.04%
  YoY % 394.27% -108.92% 170.03% -47.84% 200.55% 212.49% -
  Horiz. % 347.19% -117.98% 1,322.91% 489.92% 939.18% 312.49% 100.00%
EY 3.30 -9.71 0.87 2.34 1.22 3.67 11.46 -18.73%
  YoY % 133.99% -1,216.09% -62.82% 91.80% -66.76% -67.98% -
  Horiz. % 28.80% -84.73% 7.59% 20.42% 10.65% 32.02% 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 0.79 0.81 0.67 0.80 1.14 0.68 0.80 -0.21%
  YoY % -2.47% 20.90% -16.25% -29.82% 67.65% -15.00% -
  Horiz. % 98.75% 101.25% 83.75% 100.00% 142.50% 85.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS