Highlights

[AMTEL] YoY Quarter Result on 2013-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2013
Quarter 31-May-2013  [#2]
Profit Trend QoQ -     5.71%    YoY -     -34.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 9,431 10,985 8,672 10,438 12,639 16,495 16,667 -9.05%
  YoY % -14.15% 26.67% -16.92% -17.41% -23.38% -1.03% -
  Horiz. % 56.58% 65.91% 52.03% 62.63% 75.83% 98.97% 100.00%
PBT -491 -505 -436 688 869 1,184 870 -
  YoY % 2.77% -15.83% -163.37% -20.83% -26.60% 36.09% -
  Horiz. % -56.44% -58.05% -50.11% 79.08% 99.89% 136.09% 100.00%
Tax -42 -21 -4 -68 14 -12 -70 -8.15%
  YoY % -100.00% -425.00% 94.12% -585.71% 216.67% 82.86% -
  Horiz. % 60.00% 30.00% 5.71% 97.14% -20.00% 17.14% 100.00%
NP -533 -526 -440 620 883 1,172 800 -
  YoY % -1.33% -19.55% -170.97% -29.78% -24.66% 46.50% -
  Horiz. % -66.62% -65.75% -55.00% 77.50% 110.38% 146.50% 100.00%
NP to SH -502 -518 -428 555 849 1,161 840 -
  YoY % 3.09% -21.03% -177.12% -34.63% -26.87% 38.21% -
  Horiz. % -59.76% -61.67% -50.95% 66.07% 101.07% 138.21% 100.00%
Tax Rate - % - % - % 9.88 % -1.61 % 1.01 % 8.05 % -
  YoY % 0.00% 0.00% 0.00% 713.66% -259.41% -87.45% -
  Horiz. % 0.00% 0.00% 0.00% 122.73% -20.00% 12.55% 100.00%
Total Cost 9,964 11,511 9,112 9,818 11,756 15,323 15,867 -7.45%
  YoY % -13.44% 26.33% -7.19% -16.49% -23.28% -3.43% -
  Horiz. % 62.80% 72.55% 57.43% 61.88% 74.09% 96.57% 100.00%
Net Worth 42,560 42,191 43,472 46,271 43,033 39,232 34,820 3.40%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.23% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 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
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,560 42,191 43,472 46,271 43,033 39,232 34,820 3.40%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.69% 12.67% -
  Horiz. % 122.23% 121.17% 124.85% 132.88% 123.59% 112.67% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,194 49,411 -0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.17% -0.44% -
  Horiz. % 99.73% 99.73% 99.73% 99.73% 99.73% 99.56% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -5.65 % -4.79 % -5.07 % 5.94 % 6.99 % 7.11 % 4.80 % -
  YoY % -17.95% 5.52% -185.35% -15.02% -1.69% 48.12% -
  Horiz. % -117.71% -99.79% -105.62% 123.75% 145.62% 148.12% 100.00%
ROE -1.18 % -1.23 % -0.98 % 1.20 % 1.97 % 2.96 % 2.41 % -
  YoY % 4.07% -25.51% -181.67% -39.09% -33.45% 22.82% -
  Horiz. % -48.96% -51.04% -40.66% 49.79% 81.74% 122.82% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 19.14 22.29 17.60 21.18 25.65 33.53 33.73 -9.00%
  YoY % -14.13% 26.65% -16.90% -17.43% -23.50% -0.59% -
  Horiz. % 56.74% 66.08% 52.18% 62.79% 76.05% 99.41% 100.00%
EPS -1.02 -1.05 -0.87 1.13 1.72 2.36 1.70 -
  YoY % 2.86% -20.69% -176.99% -34.30% -27.12% 38.82% -
  Horiz. % -60.00% -61.76% -51.18% 66.47% 101.18% 138.82% 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 0.8637 0.8562 0.8822 0.9390 0.8733 0.7975 0.7047 3.45%
  YoY % 0.88% -2.95% -6.05% 7.52% 9.50% 13.17% -
  Horiz. % 122.56% 121.50% 125.19% 133.25% 123.93% 113.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 17.40 20.27 16.00 19.26 23.32 30.44 30.75 -9.05%
  YoY % -14.16% 26.69% -16.93% -17.41% -23.39% -1.01% -
  Horiz. % 56.59% 65.92% 52.03% 62.63% 75.84% 98.99% 100.00%
EPS -0.93 -0.96 -0.79 1.02 1.57 2.14 1.55 -
  YoY % 3.12% -21.52% -177.45% -35.03% -26.64% 38.06% -
  Horiz. % -60.00% -61.94% -50.97% 65.81% 101.29% 138.06% 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 0.7853 0.7785 0.8021 0.8538 0.7940 0.7239 0.6425 3.40%
  YoY % 0.87% -2.94% -6.06% 7.53% 9.68% 12.67% -
  Horiz. % 122.23% 121.17% 124.84% 132.89% 123.58% 112.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.6900 0.8000 0.7050 0.8950 0.7500 0.6800 0.8400 -
P/RPS 3.61 3.59 4.01 4.23 2.92 2.03 2.49 6.38%
  YoY % 0.56% -10.47% -5.20% 44.86% 43.84% -18.47% -
  Horiz. % 144.98% 144.18% 161.04% 169.88% 117.27% 81.53% 100.00%
P/EPS -67.73 -76.10 -81.17 79.46 43.53 28.81 49.41 -
  YoY % 11.00% 6.25% -202.15% 82.54% 51.09% -41.69% -
  Horiz. % -137.08% -154.02% -164.28% 160.82% 88.10% 58.31% 100.00%
EY -1.48 -1.31 -1.23 1.26 2.30 3.47 2.02 -
  YoY % -12.98% -6.50% -197.62% -45.22% -33.72% 71.78% -
  Horiz. % -73.27% -64.85% -60.89% 62.38% 113.86% 171.78% 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 0.80 0.93 0.80 0.95 0.86 0.85 1.19 -6.40%
  YoY % -13.98% 16.25% -15.79% 10.47% 1.18% -28.57% -
  Horiz. % 67.23% 78.15% 67.23% 79.83% 72.27% 71.43% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 -
Price 0.7500 0.9000 0.7700 0.7050 0.7500 0.6500 0.8300 -
P/RPS 3.92 4.04 4.38 3.33 2.92 1.94 2.46 8.07%
  YoY % -2.97% -7.76% 31.53% 14.04% 50.52% -21.14% -
  Horiz. % 159.35% 164.23% 178.05% 135.37% 118.70% 78.86% 100.00%
P/EPS -73.62 -85.62 -88.65 62.60 43.53 27.54 48.82 -
  YoY % 14.02% 3.42% -241.61% 43.81% 58.06% -43.59% -
  Horiz. % -150.80% -175.38% -181.59% 128.23% 89.16% 56.41% 100.00%
EY -1.36 -1.17 -1.13 1.60 2.30 3.63 2.05 -
  YoY % -16.24% -3.54% -170.62% -30.43% -36.64% 77.07% -
  Horiz. % -66.34% -57.07% -55.12% 78.05% 112.20% 177.07% 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 0.87 1.05 0.87 0.75 0.86 0.82 1.18 -4.95%
  YoY % -17.14% 20.69% 16.00% -12.79% 4.88% -30.51% -
  Horiz. % 73.73% 88.98% 73.73% 63.56% 72.88% 69.49% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers