Highlights

[AMTEL] YoY Quarter Result on 2014-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 22-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2014
Quarter 31-May-2014  [#2]
Profit Trend QoQ -     18.32%    YoY -     -177.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 6,182 9,431 10,985 8,672 10,438 12,639 16,495 -15.08%
  YoY % -34.45% -14.15% 26.67% -16.92% -17.41% -23.38% -
  Horiz. % 37.48% 57.17% 66.60% 52.57% 63.28% 76.62% 100.00%
PBT -1,059 -491 -505 -436 688 869 1,184 -
  YoY % -115.68% 2.77% -15.83% -163.37% -20.83% -26.60% -
  Horiz. % -89.44% -41.47% -42.65% -36.82% 58.11% 73.40% 100.00%
Tax 1 -42 -21 -4 -68 14 -12 -
  YoY % 102.38% -100.00% -425.00% 94.12% -585.71% 216.67% -
  Horiz. % -8.33% 350.00% 175.00% 33.33% 566.67% -116.67% 100.00%
NP -1,058 -533 -526 -440 620 883 1,172 -
  YoY % -98.50% -1.33% -19.55% -170.97% -29.78% -24.66% -
  Horiz. % -90.27% -45.48% -44.88% -37.54% 52.90% 75.34% 100.00%
NP to SH -987 -502 -518 -428 555 849 1,161 -
  YoY % -96.61% 3.09% -21.03% -177.12% -34.63% -26.87% -
  Horiz. % -85.01% -43.24% -44.62% -36.86% 47.80% 73.13% 100.00%
Tax Rate - % - % - % - % 9.88 % -1.61 % 1.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 713.66% -259.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 978.22% -159.41% 100.00%
Total Cost 7,240 9,964 11,511 9,112 9,818 11,756 15,323 -11.74%
  YoY % -27.34% -13.44% 26.33% -7.19% -16.49% -23.28% -
  Horiz. % 47.25% 65.03% 75.12% 59.47% 64.07% 76.72% 100.00%
Net Worth 43,038 42,560 42,191 43,472 46,271 43,033 39,232 1.55%
  YoY % 1.12% 0.88% -2.95% -6.05% 7.52% 9.69% -
  Horiz. % 109.70% 108.48% 107.54% 110.81% 117.94% 109.69% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 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
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 43,038 42,560 42,191 43,472 46,271 43,033 39,232 1.55%
  YoY % 1.12% 0.88% -2.95% -6.05% 7.52% 9.69% -
  Horiz. % 109.70% 108.48% 107.54% 110.81% 117.94% 109.69% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,194 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.17% 100.17% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin -17.11 % -5.65 % -4.79 % -5.07 % 5.94 % 6.99 % 7.11 % -
  YoY % -202.83% -17.95% 5.52% -185.35% -15.02% -1.69% -
  Horiz. % -240.65% -79.47% -67.37% -71.31% 83.54% 98.31% 100.00%
ROE -2.29 % -1.18 % -1.23 % -0.98 % 1.20 % 1.97 % 2.96 % -
  YoY % -94.07% 4.07% -25.51% -181.67% -39.09% -33.45% -
  Horiz. % -77.36% -39.86% -41.55% -33.11% 40.54% 66.55% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 12.55 19.14 22.29 17.60 21.18 25.65 33.53 -15.10%
  YoY % -34.43% -14.13% 26.65% -16.90% -17.43% -23.50% -
  Horiz. % 37.43% 57.08% 66.48% 52.49% 63.17% 76.50% 100.00%
EPS -2.00 -1.02 -1.05 -0.87 1.13 1.72 2.36 -
  YoY % -96.08% 2.86% -20.69% -176.99% -34.30% -27.12% -
  Horiz. % -84.75% -43.22% -44.49% -36.86% 47.88% 72.88% 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 0.8734 0.8637 0.8562 0.8822 0.9390 0.8733 0.7975 1.53%
  YoY % 1.12% 0.88% -2.95% -6.05% 7.52% 9.50% -
  Horiz. % 109.52% 108.30% 107.36% 110.62% 117.74% 109.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 11.41 17.40 20.27 16.00 19.26 23.32 30.44 -15.07%
  YoY % -34.43% -14.16% 26.69% -16.93% -17.41% -23.39% -
  Horiz. % 37.48% 57.16% 66.59% 52.56% 63.27% 76.61% 100.00%
EPS -1.82 -0.93 -0.96 -0.79 1.02 1.57 2.14 -
  YoY % -95.70% 3.12% -21.52% -177.45% -35.03% -26.64% -
  Horiz. % -85.05% -43.46% -44.86% -36.92% 47.66% 73.36% 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 0.7941 0.7853 0.7785 0.8021 0.8538 0.7940 0.7239 1.55%
  YoY % 1.12% 0.87% -2.94% -6.06% 7.53% 9.68% -
  Horiz. % 109.70% 108.48% 107.54% 110.80% 117.94% 109.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.6300 0.6900 0.8000 0.7050 0.8950 0.7500 0.6800 -
P/RPS 5.02 3.61 3.59 4.01 4.23 2.92 2.03 16.27%
  YoY % 39.06% 0.56% -10.47% -5.20% 44.86% 43.84% -
  Horiz. % 247.29% 177.83% 176.85% 197.54% 208.37% 143.84% 100.00%
P/EPS -31.45 -67.73 -76.10 -81.17 79.46 43.53 28.81 -
  YoY % 53.57% 11.00% 6.25% -202.15% 82.54% 51.09% -
  Horiz. % -109.16% -235.09% -264.14% -281.74% 275.81% 151.09% 100.00%
EY -3.18 -1.48 -1.31 -1.23 1.26 2.30 3.47 -
  YoY % -114.86% -12.98% -6.50% -197.62% -45.22% -33.72% -
  Horiz. % -91.64% -42.65% -37.75% -35.45% 36.31% 66.28% 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 0.72 0.80 0.93 0.80 0.95 0.86 0.85 -2.73%
  YoY % -10.00% -13.98% 16.25% -15.79% 10.47% 1.18% -
  Horiz. % 84.71% 94.12% 109.41% 94.12% 111.76% 101.18% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/07/17 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 -
Price 0.6300 0.7500 0.9000 0.7700 0.7050 0.7500 0.6500 -
P/RPS 5.02 3.92 4.04 4.38 3.33 2.92 1.94 17.15%
  YoY % 28.06% -2.97% -7.76% 31.53% 14.04% 50.52% -
  Horiz. % 258.76% 202.06% 208.25% 225.77% 171.65% 150.52% 100.00%
P/EPS -31.45 -73.62 -85.62 -88.65 62.60 43.53 27.54 -
  YoY % 57.28% 14.02% 3.42% -241.61% 43.81% 58.06% -
  Horiz. % -114.20% -267.32% -310.89% -321.90% 227.31% 158.06% 100.00%
EY -3.18 -1.36 -1.17 -1.13 1.60 2.30 3.63 -
  YoY % -133.82% -16.24% -3.54% -170.62% -30.43% -36.64% -
  Horiz. % -87.60% -37.47% -32.23% -31.13% 44.08% 63.36% 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 0.72 0.87 1.05 0.87 0.75 0.86 0.82 -2.14%
  YoY % -17.24% -17.14% 20.69% 16.00% -12.79% 4.88% -
  Horiz. % 87.80% 106.10% 128.05% 106.10% 91.46% 104.88% 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
 

424  201  541  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.20-0.03 
 HSI-C3W 0.385+0.05 
 HIBISCS 1.08+0.03 
 VS 0.975+0.045 
 ARMADA 0.22+0.005 
 KNM 0.11+0.005 
 HSI-H6F 0.415-0.035 
 HSI-C3V 0.135+0.015 

SPONSORED POSTS

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