Highlights

[AMTEL] YoY Quarter Result on 2014-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 30-Nov-2014  [#4]
Profit Trend QoQ -     976.50%    YoY -     1,017.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 9,101 17,069 24,536 9,290 8,810 14,223 16,914 -9.81%
  YoY % -46.68% -30.43% 164.11% 5.45% -38.06% -15.91% -
  Horiz. % 53.81% 100.92% 145.06% 54.92% 52.09% 84.09% 100.00%
PBT -1,583 1,871 707 2,311 -110 2,120 1,248 -
  YoY % -184.61% 164.64% -69.41% 2,200.91% -105.19% 69.87% -
  Horiz. % -126.84% 149.92% 56.65% 185.18% -8.81% 169.87% 100.00%
Tax 159 -195 92 -514 -26 -920 -536 -
  YoY % 181.54% -311.96% 117.90% -1,876.92% 97.17% -71.64% -
  Horiz. % -29.66% 36.38% -17.16% 95.90% 4.85% 171.64% 100.00%
NP -1,424 1,676 799 1,797 -136 1,200 712 -
  YoY % -184.96% 109.76% -55.54% 1,421.32% -111.33% 68.54% -
  Horiz. % -200.00% 235.39% 112.22% 252.39% -19.10% 168.54% 100.00%
NP to SH -1,467 1,578 756 1,753 -191 1,083 714 -
  YoY % -192.97% 108.73% -56.87% 1,017.80% -117.64% 51.68% -
  Horiz. % -205.46% 221.01% 105.88% 245.52% -26.75% 151.68% 100.00%
Tax Rate - % 10.42 % -13.01 % 22.24 % - % 43.40 % 42.95 % -
  YoY % 0.00% 180.09% -158.50% 0.00% 0.00% 1.05% -
  Horiz. % 0.00% 24.26% -30.29% 51.78% 0.00% 101.05% 100.00%
Total Cost 10,525 15,393 23,737 7,493 8,946 13,023 16,202 -6.93%
  YoY % -31.62% -35.15% 216.79% -16.24% -31.31% -19.62% -
  Horiz. % 64.96% 95.01% 146.51% 46.25% 55.22% 80.38% 100.00%
Net Worth 40,624 44,043 43,900 43,058 44,433 45,191 41,088 -0.19%
  YoY % -7.76% 0.33% 1.96% -3.09% -1.68% 9.99% -
  Horiz. % 98.87% 107.19% 106.85% 104.80% 108.14% 109.99% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 40,624 44,043 43,900 43,058 44,433 45,191 41,088 -0.19%
  YoY % -7.76% 0.33% 1.96% -3.09% -1.68% 9.99% -
  Horiz. % 98.87% 107.19% 106.85% 104.80% 108.14% 109.99% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,230 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -15.65 % 9.82 % 3.26 % 19.34 % -1.54 % 8.44 % 4.21 % -
  YoY % -259.37% 201.23% -83.14% 1,355.84% -118.25% 100.48% -
  Horiz. % -371.73% 233.25% 77.43% 459.38% -36.58% 200.48% 100.00%
ROE -3.61 % 3.58 % 1.72 % 4.07 % -0.43 % 2.40 % 1.74 % -
  YoY % -200.84% 108.14% -57.74% 1,046.51% -117.92% 37.93% -
  Horiz. % -207.47% 205.75% 98.85% 233.91% -24.71% 137.93% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 18.47 34.64 49.79 18.85 17.88 28.86 34.36 -9.82%
  YoY % -46.68% -30.43% 164.14% 5.43% -38.05% -16.01% -
  Horiz. % 53.75% 100.81% 144.91% 54.86% 52.04% 83.99% 100.00%
EPS -2.98 3.20 1.53 3.56 -0.39 2.20 1.45 -
  YoY % -193.13% 109.15% -57.02% 1,012.82% -117.73% 51.72% -
  Horiz. % -205.52% 220.69% 105.52% 245.52% -26.90% 151.72% 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 0.8244 0.8938 0.8909 0.8738 0.9017 0.9171 0.8346 -0.20%
  YoY % -7.76% 0.33% 1.96% -3.09% -1.68% 9.88% -
  Horiz. % 98.78% 107.09% 106.75% 104.70% 108.04% 109.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 16.79 31.49 45.27 17.14 16.26 26.24 31.21 -9.81%
  YoY % -46.68% -30.44% 164.12% 5.41% -38.03% -15.92% -
  Horiz. % 53.80% 100.90% 145.05% 54.92% 52.10% 84.08% 100.00%
EPS -2.71 2.91 1.39 3.23 -0.35 2.00 1.32 -
  YoY % -193.13% 109.35% -56.97% 1,022.86% -117.50% 51.52% -
  Horiz. % -205.30% 220.45% 105.30% 244.70% -26.52% 151.52% 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 0.7496 0.8127 0.8100 0.7945 0.8198 0.8338 0.7581 -0.19%
  YoY % -7.76% 0.33% 1.95% -3.09% -1.68% 9.99% -
  Horiz. % 98.88% 107.20% 106.85% 104.80% 108.14% 109.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.6500 0.6100 0.8500 0.8500 0.7000 0.7000 0.8000 -
P/RPS 3.52 1.76 1.71 4.51 3.92 2.43 2.33 7.11%
  YoY % 100.00% 2.92% -62.08% 15.05% 61.32% 4.29% -
  Horiz. % 151.07% 75.54% 73.39% 193.56% 168.24% 104.29% 100.00%
P/EPS -21.83 19.05 55.40 23.89 -180.60 31.85 55.16 -
  YoY % -214.59% -65.61% 131.90% 113.23% -667.03% -42.26% -
  Horiz. % -39.58% 34.54% 100.44% 43.31% -327.41% 57.74% 100.00%
EY -4.58 5.25 1.80 4.19 -0.55 3.14 1.81 -
  YoY % -187.24% 191.67% -57.04% 861.82% -117.52% 73.48% -
  Horiz. % -253.04% 290.06% 99.45% 231.49% -30.39% 173.48% 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 0.68 0.95 0.97 0.78 0.76 0.96 -3.19%
  YoY % 16.18% -28.42% -2.06% 24.36% 2.63% -20.83% -
  Horiz. % 82.29% 70.83% 98.96% 101.04% 81.25% 79.17% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 26/01/18 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 -
Price 0.6650 0.6000 0.7100 1.0000 0.6100 0.7300 0.8300 -
P/RPS 3.60 1.73 1.43 5.30 3.41 2.53 2.42 6.84%
  YoY % 108.09% 20.98% -73.02% 55.43% 34.78% 4.55% -
  Horiz. % 148.76% 71.49% 59.09% 219.01% 140.91% 104.55% 100.00%
P/EPS -22.34 18.74 46.28 28.11 -157.38 33.22 57.23 -
  YoY % -219.21% -59.51% 64.64% 117.86% -573.75% -41.95% -
  Horiz. % -39.04% 32.75% 80.87% 49.12% -275.00% 58.05% 100.00%
EY -4.48 5.34 2.16 3.56 -0.64 3.01 1.75 -
  YoY % -183.90% 147.22% -39.33% 656.25% -121.26% 72.00% -
  Horiz. % -256.00% 305.14% 123.43% 203.43% -36.57% 172.00% 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 0.81 0.67 0.80 1.14 0.68 0.80 0.99 -3.29%
  YoY % 20.90% -16.25% -29.82% 67.65% -15.00% -19.19% -
  Horiz. % 81.82% 67.68% 80.81% 115.15% 68.69% 80.81% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers