Highlights

[AMTEL] YoY Cumulative Quarter 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 -     105.71%    YoY -     -44.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 17,852 19,412 15,197 21,932 27,885 30,335 28,425 -7.45%
  YoY % -8.04% 27.74% -30.71% -21.35% -8.08% 6.72% -
  Horiz. % 62.80% 68.29% 53.46% 77.16% 98.10% 106.72% 100.00%
PBT -1,118 -833 -938 1,656 2,381 1,872 1,268 -
  YoY % -34.21% 11.19% -156.64% -30.45% 27.19% 47.63% -
  Horiz. % -88.17% -65.69% -73.97% 130.60% 187.78% 147.63% 100.00%
Tax -150 -59 -40 -437 -373 -47 -118 4.08%
  YoY % -154.24% -47.50% 90.85% -17.16% -693.62% 60.17% -
  Horiz. % 127.12% 50.00% 33.90% 370.34% 316.10% 39.83% 100.00%
NP -1,268 -892 -978 1,219 2,008 1,825 1,150 -
  YoY % -42.15% 8.79% -180.23% -39.29% 10.03% 58.70% -
  Horiz. % -110.26% -77.57% -85.04% 106.00% 174.61% 158.70% 100.00%
NP to SH -1,203 -877 -952 1,080 1,949 1,794 1,228 -
  YoY % -37.17% 7.88% -188.15% -44.59% 8.64% 46.09% -
  Horiz. % -97.96% -71.42% -77.52% 87.95% 158.71% 146.09% 100.00%
Tax Rate - % - % - % 26.39 % 15.67 % 2.51 % 9.31 % -
  YoY % 0.00% 0.00% 0.00% 68.41% 524.30% -73.04% -
  Horiz. % 0.00% 0.00% 0.00% 283.46% 168.31% 26.96% 100.00%
Total Cost 19,120 20,304 16,175 20,713 25,877 28,510 27,275 -5.74%
  YoY % -5.83% 25.53% -21.91% -19.96% -9.24% 4.53% -
  Horiz. % 70.10% 74.44% 59.30% 75.94% 94.87% 104.53% 100.00%
Net Worth 42,560 42,191 43,472 46,271 43,033 39,305 34,753 3.43%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.49% 13.10% -
  Horiz. % 122.46% 121.40% 125.09% 133.14% 123.82% 113.10% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 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
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,560 42,191 43,472 46,271 43,033 39,305 34,753 3.43%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.49% 13.10% -
  Horiz. % 122.46% 121.40% 125.09% 133.14% 123.82% 113.10% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,285 49,317 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.02% -0.06% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.94% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -7.10 % -4.60 % -6.44 % 5.56 % 7.20 % 6.02 % 4.05 % -
  YoY % -54.35% 28.57% -215.83% -22.78% 19.60% 48.64% -
  Horiz. % -175.31% -113.58% -159.01% 137.28% 177.78% 148.64% 100.00%
ROE -2.83 % -2.08 % -2.19 % 2.33 % 4.53 % 4.56 % 3.53 % -
  YoY % -36.06% 5.02% -193.99% -48.57% -0.66% 29.18% -
  Horiz. % -80.17% -58.92% -62.04% 66.01% 128.33% 129.18% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 36.23 39.39 30.84 44.51 56.59 61.55 57.64 -7.44%
  YoY % -8.02% 27.72% -30.71% -21.35% -8.06% 6.78% -
  Horiz. % 62.86% 68.34% 53.50% 77.22% 98.18% 106.78% 100.00%
EPS -2.44 -1.78 -1.93 2.19 3.96 3.64 2.49 -
  YoY % -37.08% 7.77% -188.13% -44.70% 8.79% 46.18% -
  Horiz. % -97.99% -71.49% -77.51% 87.95% 159.04% 146.18% 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 0.8637 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 3.45%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.50% 13.17% -
  Horiz. % 122.56% 121.50% 125.19% 133.25% 123.93% 113.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 32.94 35.82 28.04 40.47 51.45 55.97 52.45 -7.45%
  YoY % -8.04% 27.75% -30.71% -21.34% -8.08% 6.71% -
  Horiz. % 62.80% 68.29% 53.46% 77.16% 98.09% 106.71% 100.00%
EPS -2.22 -1.62 -1.76 1.99 3.60 3.31 2.27 -
  YoY % -37.04% 7.95% -188.44% -44.72% 8.76% 45.81% -
  Horiz. % -97.80% -71.37% -77.53% 87.67% 158.59% 145.81% 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 0.7853 0.7785 0.8021 0.8538 0.7940 0.7252 0.6413 3.43%
  YoY % 0.87% -2.94% -6.06% 7.53% 9.49% 13.08% -
  Horiz. % 122.45% 121.39% 125.07% 133.14% 123.81% 113.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.6900 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 -
P/RPS 1.90 2.03 2.29 2.01 1.33 1.10 1.46 4.48%
  YoY % -6.40% -11.35% 13.93% 51.13% 20.91% -24.66% -
  Horiz. % 130.14% 139.04% 156.85% 137.67% 91.10% 75.34% 100.00%
P/EPS -28.26 -44.95 -36.49 40.84 18.96 18.68 33.73 -
  YoY % 37.13% -23.18% -189.35% 115.40% 1.50% -44.62% -
  Horiz. % -83.78% -133.26% -108.18% 121.08% 56.21% 55.38% 100.00%
EY -3.54 -2.22 -2.74 2.45 5.27 5.35 2.96 -
  YoY % -59.46% 18.98% -211.84% -53.51% -1.50% 80.74% -
  Horiz. % -119.59% -75.00% -92.57% 82.77% 178.04% 180.74% 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 0.80 0.93 0.80 0.95 0.86 0.85 1.19 -6.40%
  YoY % -13.98% 16.25% -15.79% 10.47% 1.18% -28.57% -
  Horiz. % 67.23% 78.15% 67.23% 79.83% 72.27% 71.43% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 -
Price 0.7500 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 -
P/RPS 2.07 2.28 2.50 1.58 1.33 1.06 1.44 6.23%
  YoY % -9.21% -8.80% 58.23% 18.80% 25.47% -26.39% -
  Horiz. % 143.75% 158.33% 173.61% 109.72% 92.36% 73.61% 100.00%
P/EPS -30.72 -50.57 -39.86 32.17 18.96 17.86 33.33 -
  YoY % 39.25% -26.87% -223.90% 69.67% 6.16% -46.41% -
  Horiz. % -92.17% -151.73% -119.59% 96.52% 56.89% 53.59% 100.00%
EY -3.26 -1.98 -2.51 3.11 5.27 5.60 3.00 -
  YoY % -64.65% 21.12% -180.71% -40.99% -5.89% 86.67% -
  Horiz. % -108.67% -66.00% -83.67% 103.67% 175.67% 186.67% 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 0.87 1.05 0.87 0.75 0.86 0.82 1.18 -4.95%
  YoY % -17.14% 20.69% 16.00% -12.79% 4.88% -30.51% -
  Horiz. % 73.73% 88.98% 73.73% 63.56% 72.88% 69.49% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers