Highlights

[AMTEL] YoY Quarter Result on 2013-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-Aug-2013  [#3]
Profit Trend QoQ -     -64.86%    YoY -     -82.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 12,496 12,708 7,499 9,707 13,458 14,165 17,673 -5.61%
  YoY % -1.67% 69.46% -22.75% -27.87% -4.99% -19.85% -
  Horiz. % 70.71% 71.91% 42.43% 54.93% 76.15% 80.15% 100.00%
PBT 299 1,286 -189 330 1,150 1,169 1,828 -26.03%
  YoY % -76.75% 780.42% -157.27% -71.30% -1.63% -36.05% -
  Horiz. % 16.36% 70.35% -10.34% 18.05% 62.91% 63.95% 100.00%
Tax -255 -383 -37 -141 -1 -24 -106 15.74%
  YoY % 33.42% -935.14% 73.76% -14,000.00% 95.83% 77.36% -
  Horiz. % 240.57% 361.32% 34.91% 133.02% 0.94% 22.64% 100.00%
NP 44 903 -226 189 1,149 1,145 1,722 -45.70%
  YoY % -95.13% 499.56% -219.58% -83.55% 0.35% -33.51% -
  Horiz. % 2.56% 52.44% -13.12% 10.98% 66.72% 66.49% 100.00%
NP to SH -119 939 -200 195 1,090 1,124 1,922 -
  YoY % -112.67% 569.50% -202.56% -82.11% -3.02% -41.52% -
  Horiz. % -6.19% 48.86% -10.41% 10.15% 56.71% 58.48% 100.00%
Tax Rate 85.28 % 29.78 % - % 42.73 % 0.09 % 2.05 % 5.80 % 56.46%
  YoY % 186.37% 0.00% 0.00% 47,377.77% -95.61% -64.66% -
  Horiz. % 1,470.34% 513.45% 0.00% 736.72% 1.55% 35.34% 100.00%
Total Cost 12,452 11,805 7,725 9,518 12,309 13,020 15,951 -4.04%
  YoY % 5.48% 52.82% -18.84% -22.67% -5.46% -18.38% -
  Horiz. % 78.06% 74.01% 48.43% 59.67% 77.17% 81.62% 100.00%
Net Worth 42,471 43,166 41,304 44,600 44,112 40,439 36,651 2.48%
  YoY % -1.61% 4.51% -7.39% 1.11% 9.08% 10.34% -
  Horiz. % 115.88% 117.78% 112.70% 121.69% 120.36% 110.34% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 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
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 42,471 43,166 41,304 44,600 44,112 40,439 36,651 2.48%
  YoY % -1.61% 4.51% -7.39% 1.11% 9.08% 10.34% -
  Horiz. % 115.88% 117.78% 112.70% 121.69% 120.36% 110.34% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,298 49,282 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.04% 0.03% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.03% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 0.35 % 7.11 % -3.01 % 1.95 % 8.54 % 8.08 % 9.74 % -42.53%
  YoY % -95.08% 336.21% -254.36% -77.17% 5.69% -17.04% -
  Horiz. % 3.59% 73.00% -30.90% 20.02% 87.68% 82.96% 100.00%
ROE -0.28 % 2.18 % -0.48 % 0.44 % 2.47 % 2.78 % 5.24 % -
  YoY % -112.84% 554.17% -209.09% -82.19% -11.15% -46.95% -
  Horiz. % -5.34% 41.60% -9.16% 8.40% 47.14% 53.05% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 25.36 25.79 15.22 19.70 27.31 28.73 35.86 -5.61%
  YoY % -1.67% 69.45% -22.74% -27.87% -4.94% -19.88% -
  Horiz. % 70.72% 71.92% 42.44% 54.94% 76.16% 80.12% 100.00%
EPS -0.24 1.91 -0.41 0.40 2.21 2.28 3.90 -
  YoY % -112.57% 565.85% -202.50% -81.90% -3.07% -41.54% -
  Horiz. % -6.15% 48.97% -10.51% 10.26% 56.67% 58.46% 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 0.8619 0.8760 0.8382 0.9051 0.8952 0.8203 0.7437 2.49%
  YoY % -1.61% 4.51% -7.39% 1.11% 9.13% 10.30% -
  Horiz. % 115.89% 117.79% 112.71% 121.70% 120.37% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 23.06 23.45 13.84 17.91 24.83 26.14 32.61 -5.61%
  YoY % -1.66% 69.44% -22.72% -27.87% -5.01% -19.84% -
  Horiz. % 70.71% 71.91% 42.44% 54.92% 76.14% 80.16% 100.00%
EPS -0.22 1.73 -0.37 0.36 2.01 2.07 3.55 -
  YoY % -112.72% 567.57% -202.78% -82.09% -2.90% -41.69% -
  Horiz. % -6.20% 48.73% -10.42% 10.14% 56.62% 58.31% 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 0.7837 0.7965 0.7621 0.8229 0.8139 0.7462 0.6763 2.48%
  YoY % -1.61% 4.51% -7.39% 1.11% 9.07% 10.34% -
  Horiz. % 115.88% 117.77% 112.69% 121.68% 120.35% 110.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.6500 0.9000 0.9000 0.7500 0.6900 0.6200 1.0000 -
P/RPS 2.56 3.49 5.91 3.81 2.53 2.16 2.79 -1.42%
  YoY % -26.65% -40.95% 55.12% 50.59% 17.13% -22.58% -
  Horiz. % 91.76% 125.09% 211.83% 136.56% 90.68% 77.42% 100.00%
P/EPS -269.16 47.23 -221.75 189.53 31.19 27.19 25.64 -
  YoY % -669.89% 121.30% -217.00% 507.66% 14.71% 6.05% -
  Horiz. % -1,049.77% 184.20% -864.86% 739.20% 121.65% 106.05% 100.00%
EY -0.37 2.12 -0.45 0.53 3.21 3.68 3.90 -
  YoY % -117.45% 571.11% -184.91% -83.49% -12.77% -5.64% -
  Horiz. % -9.49% 54.36% -11.54% 13.59% 82.31% 94.36% 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 0.75 1.03 1.07 0.83 0.77 0.76 1.34 -9.21%
  YoY % -27.18% -3.74% 28.92% 7.79% 1.32% -43.28% -
  Horiz. % 55.97% 76.87% 79.85% 61.94% 57.46% 56.72% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 28/10/15 28/10/14 31/10/13 29/10/12 10/10/11 27/10/10 -
Price 0.6100 0.7900 0.8350 0.6200 0.6800 0.6400 0.7000 -
P/RPS 2.41 3.06 5.49 3.15 2.49 2.23 1.95 3.59%
  YoY % -21.24% -44.26% 74.29% 26.51% 11.66% 14.36% -
  Horiz. % 123.59% 156.92% 281.54% 161.54% 127.69% 114.36% 100.00%
P/EPS -252.60 41.46 -205.73 156.68 30.74 28.07 17.95 -
  YoY % -709.26% 120.15% -231.31% 409.69% 9.51% 56.38% -
  Horiz. % -1,407.24% 230.97% -1,146.13% 872.87% 171.25% 156.38% 100.00%
EY -0.40 2.41 -0.49 0.64 3.25 3.56 5.57 -
  YoY % -116.60% 591.84% -176.56% -80.31% -8.71% -36.09% -
  Horiz. % -7.18% 43.27% -8.80% 11.49% 58.35% 63.91% 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 0.71 0.90 1.00 0.69 0.76 0.78 0.94 -4.57%
  YoY % -21.11% -10.00% 44.93% -9.21% -2.56% -17.02% -
  Horiz. % 75.53% 95.74% 106.38% 73.40% 80.85% 82.98% 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
 

252  244  527  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers