Highlights

[AMTEL] YoY Quarter Result on 2014-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 28-Feb-2014  [#1]
Profit Trend QoQ -     -174.35%    YoY -     -199.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 11,008 8,421 8,427 6,525 11,494 15,246 13,840 -3.74%
  YoY % 30.72% -0.07% 29.15% -43.23% -24.61% 10.16% -
  Horiz. % 79.54% 60.85% 60.89% 47.15% 83.05% 110.16% 100.00%
PBT 237 -627 -328 -502 968 1,512 688 -16.26%
  YoY % 137.80% -91.16% 34.66% -151.86% -35.98% 119.77% -
  Horiz. % 34.45% -91.13% -47.67% -72.97% 140.70% 219.77% 100.00%
Tax -172 -108 -38 -36 -369 -387 -35 30.36%
  YoY % -59.26% -184.21% -5.56% 90.24% 4.65% -1,005.71% -
  Horiz. % 491.43% 308.57% 108.57% 102.86% 1,054.29% 1,105.71% 100.00%
NP 65 -735 -366 -538 599 1,125 653 -31.90%
  YoY % 108.84% -100.82% 31.97% -189.82% -46.76% 72.28% -
  Horiz. % 9.95% -112.56% -56.05% -82.39% 91.73% 172.28% 100.00%
NP to SH 67 -701 -359 -524 525 1,100 633 -31.20%
  YoY % 109.56% -95.26% 31.49% -199.81% -52.27% 73.78% -
  Horiz. % 10.58% -110.74% -56.71% -82.78% 82.94% 173.78% 100.00%
Tax Rate 72.57 % - % - % - % 38.12 % 25.60 % 5.09 % 55.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 48.91% 402.95% -
  Horiz. % 1,425.74% 0.00% 0.00% 0.00% 748.92% 502.95% 100.00%
Total Cost 10,943 9,156 8,793 7,063 10,895 14,121 13,187 -3.06%
  YoY % 19.52% 4.13% 24.49% -35.17% -22.85% 7.08% -
  Horiz. % 82.98% 69.43% 66.68% 53.56% 82.62% 107.08% 100.00%
Net Worth 44,019 43,201 42,703 43,905 45,719 42,235 38,271 2.36%
  YoY % 1.89% 1.17% -2.74% -3.97% 8.25% 10.36% -
  Horiz. % 115.02% 112.88% 111.58% 114.72% 119.46% 110.36% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 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
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 44,019 43,201 42,703 43,905 45,719 42,235 38,271 2.36%
  YoY % 1.89% 1.17% -2.74% -3.97% 8.25% 10.36% -
  Horiz. % 115.02% 112.88% 111.58% 114.72% 119.46% 110.36% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,453 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.64% 99.64% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 0.59 % -8.73 % -4.34 % -8.25 % 5.21 % 7.38 % 4.72 % -29.27%
  YoY % 106.76% -101.15% 47.39% -258.35% -29.40% 56.36% -
  Horiz. % 12.50% -184.96% -91.95% -174.79% 110.38% 156.36% 100.00%
ROE 0.15 % -1.62 % -0.84 % -1.19 % 1.15 % 2.60 % 1.65 % -32.92%
  YoY % 109.26% -92.86% 29.41% -203.48% -55.77% 57.58% -
  Horiz. % 9.09% -98.18% -50.91% -72.12% 69.70% 157.58% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 22.34 17.09 17.10 13.24 23.33 30.94 27.99 -3.68%
  YoY % 30.72% -0.06% 29.15% -43.25% -24.60% 10.54% -
  Horiz. % 79.81% 61.06% 61.09% 47.30% 83.35% 110.54% 100.00%
EPS 0.14 -1.42 -0.73 -1.06 1.07 2.23 1.28 -30.82%
  YoY % 109.86% -94.52% 31.13% -199.07% -52.02% 74.22% -
  Horiz. % 10.94% -110.94% -57.03% -82.81% 83.59% 174.22% 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 0.8933 0.8767 0.8666 0.8910 0.9278 0.8571 0.7739 2.42%
  YoY % 1.89% 1.17% -2.74% -3.97% 8.25% 10.75% -
  Horiz. % 115.43% 113.28% 111.98% 115.13% 119.89% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 20.31 15.54 15.55 12.04 21.21 28.13 25.54 -3.74%
  YoY % 30.69% -0.06% 29.15% -43.23% -24.60% 10.14% -
  Horiz. % 79.52% 60.85% 60.88% 47.14% 83.05% 110.14% 100.00%
EPS 0.12 -1.29 -0.66 -0.97 0.97 2.03 1.17 -31.56%
  YoY % 109.30% -95.45% 31.96% -200.00% -52.22% 73.50% -
  Horiz. % 10.26% -110.26% -56.41% -82.91% 82.91% 173.50% 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 0.8122 0.7971 0.7879 0.8101 0.8436 0.7793 0.7062 2.36%
  YoY % 1.89% 1.17% -2.74% -3.97% 8.25% 10.35% -
  Horiz. % 115.01% 112.87% 111.57% 114.71% 119.46% 110.35% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.6350 0.7550 0.9300 0.7300 0.7100 0.8000 0.7100 -
P/RPS 2.84 4.42 5.44 5.51 3.04 2.59 2.54 1.88%
  YoY % -35.75% -18.75% -1.27% 81.25% 17.37% 1.97% -
  Horiz. % 111.81% 174.02% 214.17% 216.93% 119.69% 101.97% 100.00%
P/EPS 467.03 -53.07 -127.65 -68.65 66.64 35.84 55.47 42.58%
  YoY % 980.03% 58.43% -85.94% -203.02% 85.94% -35.39% -
  Horiz. % 841.95% -95.67% -230.12% -123.76% 120.14% 64.61% 100.00%
EY 0.21 -1.88 -0.78 -1.46 1.50 2.79 1.80 -30.07%
  YoY % 111.17% -141.03% 46.58% -197.33% -46.24% 55.00% -
  Horiz. % 11.67% -104.44% -43.33% -81.11% 83.33% 155.00% 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 0.71 0.86 1.07 0.82 0.77 0.93 0.92 -4.22%
  YoY % -17.44% -19.63% 30.49% 6.49% -17.20% 1.09% -
  Horiz. % 77.17% 93.48% 116.30% 89.13% 83.70% 101.09% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 28/04/16 29/04/15 28/04/14 29/04/13 25/04/12 27/04/11 -
Price 0.6950 0.7000 0.8600 0.7050 0.7350 0.7600 0.6750 -
P/RPS 3.11 4.10 5.03 5.32 3.15 2.46 2.41 4.34%
  YoY % -24.15% -18.49% -5.45% 68.89% 28.05% 2.07% -
  Horiz. % 129.05% 170.12% 208.71% 220.75% 130.71% 102.07% 100.00%
P/EPS 511.16 -49.21 -118.05 -66.30 68.99 34.05 52.73 45.97%
  YoY % 1,138.73% 58.31% -78.05% -196.10% 102.61% -35.43% -
  Horiz. % 969.39% -93.32% -223.88% -125.73% 130.84% 64.57% 100.00%
EY 0.20 -2.03 -0.85 -1.51 1.45 2.94 1.90 -31.26%
  YoY % 109.85% -138.82% 43.71% -204.14% -50.68% 54.74% -
  Horiz. % 10.53% -106.84% -44.74% -79.47% 76.32% 154.74% 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 0.78 0.80 0.99 0.79 0.79 0.89 0.87 -1.80%
  YoY % -2.50% -19.19% 25.32% 0.00% -11.24% 2.30% -
  Horiz. % 89.66% 91.95% 113.79% 90.80% 90.80% 102.30% 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.
 


 

281  253  561  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30-0.015 
 HSI-C5J 0.315+0.07 
 MESTRON 0.15+0.015 
 HSI-H6Q 0.24-0.045 
 HSI-C5P 0.40+0.055 
 FOCUS 0.180.00 
 SMTRACK 0.21+0.005 
 LAMBO 0.0650.00 
 IWCITY 1.07+0.01 
 PCCS 0.60+0.03 
Partners & Brokers