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 - 54,259
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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
7. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers