Highlights

[AMTEL] YoY Quarter Result on 2015-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 31-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2015
Quarter 31-May-2015  [#2]
Profit Trend QoQ -     -44.29%    YoY -     -21.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 11,964 6,182 9,431 10,985 8,672 10,438 12,639 -0.91%
  YoY % 93.53% -34.45% -14.15% 26.67% -16.92% -17.41% -
  Horiz. % 94.66% 48.91% 74.62% 86.91% 68.61% 82.59% 100.00%
PBT -409 -1,059 -491 -505 -436 688 869 -
  YoY % 61.38% -115.68% 2.77% -15.83% -163.37% -20.83% -
  Horiz. % -47.07% -121.86% -56.50% -58.11% -50.17% 79.17% 100.00%
Tax -231 1 -42 -21 -4 -68 14 -
  YoY % -23,200.00% 102.38% -100.00% -425.00% 94.12% -585.71% -
  Horiz. % -1,650.00% 7.14% -300.00% -150.00% -28.57% -485.71% 100.00%
NP -640 -1,058 -533 -526 -440 620 883 -
  YoY % 39.51% -98.50% -1.33% -19.55% -170.97% -29.78% -
  Horiz. % -72.48% -119.82% -60.36% -59.57% -49.83% 70.22% 100.00%
NP to SH -642 -987 -502 -518 -428 555 849 -
  YoY % 34.95% -96.61% 3.09% -21.03% -177.12% -34.63% -
  Horiz. % -75.62% -116.25% -59.13% -61.01% -50.41% 65.37% 100.00%
Tax Rate - % - % - % - % - % 9.88 % -1.61 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 713.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -613.66% 100.00%
Total Cost 12,604 7,240 9,964 11,511 9,112 9,818 11,756 1.17%
  YoY % 74.09% -27.34% -13.44% 26.33% -7.19% -16.49% -
  Horiz. % 107.21% 61.59% 84.76% 97.92% 77.51% 83.51% 100.00%
Net Worth 40,256 43,038 42,560 42,191 43,472 46,271 43,033 -1.11%
  YoY % -6.46% 1.12% 0.88% -2.95% -6.05% 7.52% -
  Horiz. % 93.55% 100.01% 98.90% 98.04% 101.02% 107.52% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 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
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 40,256 43,038 42,560 42,191 43,472 46,271 43,033 -1.11%
  YoY % -6.46% 1.12% 0.88% -2.95% -6.05% 7.52% -
  Horiz. % 93.55% 100.01% 98.90% 98.04% 101.02% 107.52% 100.00%
NOSH 49,279 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
  YoY % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin -5.35 % -17.11 % -5.65 % -4.79 % -5.07 % 5.94 % 6.99 % -
  YoY % 68.73% -202.83% -17.95% 5.52% -185.35% -15.02% -
  Horiz. % -76.54% -244.78% -80.83% -68.53% -72.53% 84.98% 100.00%
ROE -1.59 % -2.29 % -1.18 % -1.23 % -0.98 % 1.20 % 1.97 % -
  YoY % 30.57% -94.07% 4.07% -25.51% -181.67% -39.09% -
  Horiz. % -80.71% -116.24% -59.90% -62.44% -49.75% 60.91% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 24.28 12.55 19.14 22.29 17.60 21.18 25.65 -0.91%
  YoY % 93.47% -34.43% -14.13% 26.65% -16.90% -17.43% -
  Horiz. % 94.66% 48.93% 74.62% 86.90% 68.62% 82.57% 100.00%
EPS -1.30 -2.00 -1.02 -1.05 -0.87 1.13 1.72 -
  YoY % 35.00% -96.08% 2.86% -20.69% -176.99% -34.30% -
  Horiz. % -75.58% -116.28% -59.30% -61.05% -50.58% 65.70% 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 0.8169 0.8734 0.8637 0.8562 0.8822 0.9390 0.8733 -1.11%
  YoY % -6.47% 1.12% 0.88% -2.95% -6.05% 7.52% -
  Horiz. % 93.54% 100.01% 98.90% 98.04% 101.02% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 22.07 11.41 17.40 20.27 16.00 19.26 23.32 -0.91%
  YoY % 93.43% -34.43% -14.16% 26.69% -16.93% -17.41% -
  Horiz. % 94.64% 48.93% 74.61% 86.92% 68.61% 82.59% 100.00%
EPS -1.18 -1.82 -0.93 -0.96 -0.79 1.02 1.57 -
  YoY % 35.16% -95.70% 3.12% -21.52% -177.45% -35.03% -
  Horiz. % -75.16% -115.92% -59.24% -61.15% -50.32% 64.97% 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 0.7428 0.7941 0.7853 0.7785 0.8021 0.8538 0.7940 -1.10%
  YoY % -6.46% 1.12% 0.87% -2.94% -6.06% 7.53% -
  Horiz. % 93.55% 100.01% 98.90% 98.05% 101.02% 107.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.6100 0.6300 0.6900 0.8000 0.7050 0.8950 0.7500 -
P/RPS 2.51 5.02 3.61 3.59 4.01 4.23 2.92 -2.49%
  YoY % -50.00% 39.06% 0.56% -10.47% -5.20% 44.86% -
  Horiz. % 85.96% 171.92% 123.63% 122.95% 137.33% 144.86% 100.00%
P/EPS -46.82 -31.45 -67.73 -76.10 -81.17 79.46 43.53 -
  YoY % -48.87% 53.57% 11.00% 6.25% -202.15% 82.54% -
  Horiz. % -107.56% -72.25% -155.59% -174.82% -186.47% 182.54% 100.00%
EY -2.14 -3.18 -1.48 -1.31 -1.23 1.26 2.30 -
  YoY % 32.70% -114.86% -12.98% -6.50% -197.62% -45.22% -
  Horiz. % -93.04% -138.26% -64.35% -56.96% -53.48% 54.78% 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 0.75 0.72 0.80 0.93 0.80 0.95 0.86 -2.25%
  YoY % 4.17% -10.00% -13.98% 16.25% -15.79% 10.47% -
  Horiz. % 87.21% 83.72% 93.02% 108.14% 93.02% 110.47% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 27/07/18 31/07/17 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 -
Price 0.6100 0.6300 0.7500 0.9000 0.7700 0.7050 0.7500 -
P/RPS 2.51 5.02 3.92 4.04 4.38 3.33 2.92 -2.49%
  YoY % -50.00% 28.06% -2.97% -7.76% 31.53% 14.04% -
  Horiz. % 85.96% 171.92% 134.25% 138.36% 150.00% 114.04% 100.00%
P/EPS -46.82 -31.45 -73.62 -85.62 -88.65 62.60 43.53 -
  YoY % -48.87% 57.28% 14.02% 3.42% -241.61% 43.81% -
  Horiz. % -107.56% -72.25% -169.12% -196.69% -203.65% 143.81% 100.00%
EY -2.14 -3.18 -1.36 -1.17 -1.13 1.60 2.30 -
  YoY % 32.70% -133.82% -16.24% -3.54% -170.62% -30.43% -
  Horiz. % -93.04% -138.26% -59.13% -50.87% -49.13% 69.57% 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 0.72 0.87 1.05 0.87 0.75 0.86 -2.25%
  YoY % 4.17% -17.24% -17.14% 20.69% 16.00% -12.79% -
  Horiz. % 87.21% 83.72% 101.16% 122.09% 101.16% 87.21% 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.
 


 

270  292  494  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 PWRWELL 0.38+0.005 
 MTOUCHE 0.165-0.01 
 GAMUDA 3.65-0.33 
 EDUSPEC 0.030.00 
 EKOVEST 0.71-0.025 

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. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers