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 - 65,036
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 19.21 19.54 11.53 14.93 20.69 21.78 27.17 -5.61%
  YoY % -1.69% 69.47% -22.77% -27.84% -5.00% -19.84% -
  Horiz. % 70.70% 71.92% 42.44% 54.95% 76.15% 80.16% 100.00%
EPS -0.18 1.44 -0.31 0.30 1.68 1.73 2.96 -
  YoY % -112.50% 564.52% -203.33% -82.14% -2.89% -41.55% -
  Horiz. % -6.08% 48.65% -10.47% 10.14% 56.76% 58.45% 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 0.6531 0.6637 0.6351 0.6858 0.6783 0.6218 0.5635 2.49%
  YoY % -1.60% 4.50% -7.39% 1.11% 9.09% 10.35% -
  Horiz. % 115.90% 117.78% 112.71% 121.70% 120.37% 110.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

158  438  553  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.085-0.005 
 DATAPRP 0.20-0.02 
 MAHSING 0.975-0.025 
 VIVOCOM 0.05+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.57-0.21 
 DGSB 0.22+0.005 
 HWGB 0.75+0.035 
 LUSTER 0.165-0.005 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS