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 - 54,197
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.
 


 

214  274  449  1352 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.135-0.005 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.14-0.005 
 ANZO 0.0250.00 
 GAMUDA 3.67-0.31 
 PWRWELL 0.365-0.01 
 ALAM-WA 0.0550.00 
 ASB 0.145-0.01 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
6. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers