Highlights

[AMTEL] YoY Quarter Result on 2013-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 30-Nov-2013  [#4]
Profit Trend QoQ -     -197.95%    YoY -     -117.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 17,069 24,536 9,290 8,810 14,223 16,914 13,698 3.73%
  YoY % -30.43% 164.11% 5.45% -38.06% -15.91% 23.48% -
  Horiz. % 124.61% 179.12% 67.82% 64.32% 103.83% 123.48% 100.00%
PBT 1,871 707 2,311 -110 2,120 1,248 707 17.59%
  YoY % 164.64% -69.41% 2,200.91% -105.19% 69.87% 76.52% -
  Horiz. % 264.64% 100.00% 326.87% -15.56% 299.86% 176.52% 100.00%
Tax -195 92 -514 -26 -920 -536 -111 9.84%
  YoY % -311.96% 117.90% -1,876.92% 97.17% -71.64% -382.88% -
  Horiz. % 175.68% -82.88% 463.06% 23.42% 828.83% 482.88% 100.00%
NP 1,676 799 1,797 -136 1,200 712 596 18.79%
  YoY % 109.76% -55.54% 1,421.32% -111.33% 68.54% 19.46% -
  Horiz. % 281.21% 134.06% 301.51% -22.82% 201.34% 119.46% 100.00%
NP to SH 1,578 756 1,753 -191 1,083 714 705 14.36%
  YoY % 108.73% -56.87% 1,017.80% -117.64% 51.68% 1.28% -
  Horiz. % 223.83% 107.23% 248.65% -27.09% 153.62% 101.28% 100.00%
Tax Rate 10.42 % -13.01 % 22.24 % - % 43.40 % 42.95 % 15.70 % -6.60%
  YoY % 180.09% -158.50% 0.00% 0.00% 1.05% 173.57% -
  Horiz. % 66.37% -82.87% 141.66% 0.00% 276.43% 273.57% 100.00%
Total Cost 15,393 23,737 7,493 8,946 13,023 16,202 13,102 2.72%
  YoY % -35.15% 216.79% -16.24% -31.31% -19.62% 23.66% -
  Horiz. % 117.49% 181.17% 57.19% 68.28% 99.40% 123.66% 100.00%
Net Worth 44,043 43,900 43,058 44,433 45,191 41,088 37,369 2.77%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.48% 115.22% 118.90% 120.93% 109.95% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 44,043 43,900 43,058 44,433 45,191 41,088 37,369 2.77%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.48% 115.22% 118.90% 120.93% 109.95% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,230 49,300 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.09% -0.14% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.86% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 9.82 % 3.26 % 19.34 % -1.54 % 8.44 % 4.21 % 4.35 % 14.52%
  YoY % 201.23% -83.14% 1,355.84% -118.25% 100.48% -3.22% -
  Horiz. % 225.75% 74.94% 444.60% -35.40% 194.02% 96.78% 100.00%
ROE 3.58 % 1.72 % 4.07 % -0.43 % 2.40 % 1.74 % 1.89 % 11.22%
  YoY % 108.14% -57.74% 1,046.51% -117.92% 37.93% -7.94% -
  Horiz. % 189.42% 91.01% 215.34% -22.75% 126.98% 92.06% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 34.64 49.79 18.85 17.88 28.86 34.36 27.78 3.74%
  YoY % -30.43% 164.14% 5.43% -38.05% -16.01% 23.69% -
  Horiz. % 124.69% 179.23% 67.85% 64.36% 103.89% 123.69% 100.00%
EPS 3.20 1.53 3.56 -0.39 2.20 1.45 1.43 14.35%
  YoY % 109.15% -57.02% 1,012.82% -117.73% 51.72% 1.40% -
  Horiz. % 223.78% 106.99% 248.95% -27.27% 153.85% 101.40% 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 0.8938 0.8909 0.8738 0.9017 0.9171 0.8346 0.7580 2.78%
  YoY % 0.33% 1.96% -3.09% -1.68% 9.88% 10.11% -
  Horiz. % 117.92% 117.53% 115.28% 118.96% 120.99% 110.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 26.25 37.73 14.28 13.55 21.87 26.01 21.06 3.74%
  YoY % -30.43% 164.22% 5.39% -38.04% -15.92% 23.50% -
  Horiz. % 124.64% 179.15% 67.81% 64.34% 103.85% 123.50% 100.00%
EPS 2.43 1.16 2.70 -0.29 1.67 1.10 1.08 14.46%
  YoY % 109.48% -57.04% 1,031.03% -117.37% 51.82% 1.85% -
  Horiz. % 225.00% 107.41% 250.00% -26.85% 154.63% 101.85% 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 0.6772 0.6750 0.6621 0.6832 0.6949 0.6318 0.5746 2.77%
  YoY % 0.33% 1.95% -3.09% -1.68% 9.99% 9.95% -
  Horiz. % 117.86% 117.47% 115.23% 118.90% 120.94% 109.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.6100 0.8500 0.8500 0.7000 0.7000 0.8000 0.7800 -
P/RPS 1.76 1.71 4.51 3.92 2.43 2.33 2.81 -7.49%
  YoY % 2.92% -62.08% 15.05% 61.32% 4.29% -17.08% -
  Horiz. % 62.63% 60.85% 160.50% 139.50% 86.48% 82.92% 100.00%
P/EPS 19.05 55.40 23.89 -180.60 31.85 55.16 54.55 -16.07%
  YoY % -65.61% 131.90% 113.23% -667.03% -42.26% 1.12% -
  Horiz. % 34.92% 101.56% 43.79% -331.07% 58.39% 101.12% 100.00%
EY 5.25 1.80 4.19 -0.55 3.14 1.81 1.83 19.18%
  YoY % 191.67% -57.04% 861.82% -117.52% 73.48% -1.09% -
  Horiz. % 286.89% 98.36% 228.96% -30.05% 171.58% 98.91% 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 0.68 0.95 0.97 0.78 0.76 0.96 1.03 -6.68%
  YoY % -28.42% -2.06% 24.36% 2.63% -20.83% -6.80% -
  Horiz. % 66.02% 92.23% 94.17% 75.73% 73.79% 93.20% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 -
Price 0.6000 0.7100 1.0000 0.6100 0.7300 0.8300 0.6950 -
P/RPS 1.73 1.43 5.30 3.41 2.53 2.42 2.50 -5.95%
  YoY % 20.98% -73.02% 55.43% 34.78% 4.55% -3.20% -
  Horiz. % 69.20% 57.20% 212.00% 136.40% 101.20% 96.80% 100.00%
P/EPS 18.74 46.28 28.11 -157.38 33.22 57.23 48.60 -14.67%
  YoY % -59.51% 64.64% 117.86% -573.75% -41.95% 17.76% -
  Horiz. % 38.56% 95.23% 57.84% -323.83% 68.35% 117.76% 100.00%
EY 5.34 2.16 3.56 -0.64 3.01 1.75 2.06 17.19%
  YoY % 147.22% -39.33% 656.25% -121.26% 72.00% -15.05% -
  Horiz. % 259.22% 104.85% 172.82% -31.07% 146.12% 84.95% 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 0.67 0.80 1.14 0.68 0.80 0.99 0.92 -5.14%
  YoY % -16.25% -29.82% 67.65% -15.00% -19.19% 7.61% -
  Horiz. % 72.83% 86.96% 123.91% 73.91% 86.96% 107.61% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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