Highlights

[AMTEL] YoY TTM 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 -     -27.51%    YoY -     -37.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 54,884 41,410 31,506 45,862 58,257 57,665 63,030 -2.28%
  YoY % 32.54% 31.44% -31.30% -21.28% 1.03% -8.51% -
  Horiz. % 87.08% 65.70% 49.99% 72.76% 92.43% 91.49% 100.00%
PBT -112 2,764 -1,237 4,106 4,779 3,753 3,952 -
  YoY % -104.05% 323.44% -130.13% -14.08% 27.34% -5.04% -
  Horiz. % -2.83% 69.94% -31.30% 103.90% 120.93% 94.96% 100.00%
Tax -313 -956 -103 -1,498 -910 -187 -250 3.81%
  YoY % 67.26% -828.16% 93.12% -64.62% -386.63% 25.20% -
  Horiz. % 125.20% 382.40% 41.20% 599.20% 364.00% 74.80% 100.00%
NP -425 1,808 -1,340 2,608 3,869 3,566 3,702 -
  YoY % -123.51% 234.93% -151.38% -32.59% 8.50% -3.67% -
  Horiz. % -11.48% 48.84% -36.20% 70.45% 104.51% 96.33% 100.00%
NP to SH -566 1,815 -1,343 2,358 3,753 3,615 3,948 -
  YoY % -131.18% 235.15% -156.96% -37.17% 3.82% -8.43% -
  Horiz. % -14.34% 45.97% -34.02% 59.73% 95.06% 91.57% 100.00%
Tax Rate - % 34.59 % - % 36.48 % 19.04 % 4.98 % 6.33 % -
  YoY % 0.00% 0.00% 0.00% 91.60% 282.33% -21.33% -
  Horiz. % 0.00% 546.45% 0.00% 576.30% 300.79% 78.67% 100.00%
Total Cost 55,309 39,602 32,846 43,254 54,388 54,099 59,328 -1.16%
  YoY % 39.66% 20.57% -24.06% -20.47% 0.53% -8.81% -
  Horiz. % 93.23% 66.75% 55.36% 72.91% 91.67% 91.19% 100.00%
Net Worth 42,735 43,166 41,304 44,600 44,112 40,439 36,651 2.59%
  YoY % -1.00% 4.51% -7.39% 1.11% 9.08% 10.34% -
  Horiz. % 116.60% 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 0 0 0 0 0 0 0 -
  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 42,735 43,166 41,304 44,600 44,112 40,439 36,651 2.59%
  YoY % -1.00% 4.51% -7.39% 1.11% 9.08% 10.34% -
  Horiz. % 116.60% 117.78% 112.70% 121.69% 120.36% 110.34% 100.00%
NOSH 49,583 49,277 49,277 49,277 49,277 49,298 49,282 0.10%
  YoY % 0.62% 0.00% 0.00% 0.00% -0.04% 0.03% -
  Horiz. % 100.61% 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 -0.77 % 4.37 % -4.25 % 5.69 % 6.64 % 6.18 % 5.87 % -
  YoY % -117.62% 202.82% -174.69% -14.31% 7.44% 5.28% -
  Horiz. % -13.12% 74.45% -72.40% 96.93% 113.12% 105.28% 100.00%
ROE -1.32 % 4.20 % -3.25 % 5.29 % 8.51 % 8.94 % 10.77 % -
  YoY % -131.43% 229.23% -161.44% -37.84% -4.81% -16.99% -
  Horiz. % -12.26% 39.00% -30.18% 49.12% 79.02% 83.01% 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 110.69 84.04 63.94 93.07 118.22 116.97 127.90 -2.38%
  YoY % 31.71% 31.44% -31.30% -21.27% 1.07% -8.55% -
  Horiz. % 86.54% 65.71% 49.99% 72.77% 92.43% 91.45% 100.00%
EPS -1.14 3.68 -2.73 4.79 7.62 7.33 8.01 -
  YoY % -130.98% 234.80% -156.99% -37.14% 3.96% -8.49% -
  Horiz. % -14.23% 45.94% -34.08% 59.80% 95.13% 91.51% 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 84.39 63.67 48.44 70.52 89.58 88.67 96.92 -2.28%
  YoY % 32.54% 31.44% -31.31% -21.28% 1.03% -8.51% -
  Horiz. % 87.07% 65.69% 49.98% 72.76% 92.43% 91.49% 100.00%
EPS -0.87 2.79 -2.07 3.63 5.77 5.56 6.07 -
  YoY % -131.18% 234.78% -157.02% -37.09% 3.78% -8.40% -
  Horiz. % -14.33% 45.96% -34.10% 59.80% 95.06% 91.60% 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 0.6571 0.6637 0.6351 0.6858 0.6783 0.6218 0.5635 2.59%
  YoY % -0.99% 4.50% -7.39% 1.11% 9.09% 10.35% -
  Horiz. % 116.61% 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 0.59 1.07 1.41 0.81 0.58 0.53 0.78 -4.54%
  YoY % -44.86% -24.11% 74.07% 39.66% 9.43% -32.05% -
  Horiz. % 75.64% 137.18% 180.77% 103.85% 74.36% 67.95% 100.00%
P/EPS -56.94 24.43 -33.02 15.67 9.06 8.46 12.48 -
  YoY % -333.07% 173.99% -310.72% 72.96% 7.09% -32.21% -
  Horiz. % -456.25% 195.75% -264.58% 125.56% 72.60% 67.79% 100.00%
EY -1.76 4.09 -3.03 6.38 11.04 11.83 8.01 -
  YoY % -143.03% 234.98% -147.49% -42.21% -6.68% 47.69% -
  Horiz. % -21.97% 51.06% -37.83% 79.65% 137.83% 147.69% 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 0.55 0.94 1.31 0.67 0.58 0.55 0.55 -
  YoY % -41.49% -28.24% 95.52% 15.52% 5.45% 0.00% -
  Horiz. % 100.00% 170.91% 238.18% 121.82% 105.45% 100.00% 100.00%
P/EPS -53.44 21.45 -30.64 12.96 8.93 8.73 8.74 -
  YoY % -349.14% 170.01% -336.42% 45.13% 2.29% -0.11% -
  Horiz. % -611.44% 245.42% -350.57% 148.28% 102.17% 99.89% 100.00%
EY -1.87 4.66 -3.26 7.72 11.20 11.46 11.44 -
  YoY % -140.13% 242.94% -142.23% -31.07% -2.27% 0.17% -
  Horiz. % -16.35% 40.73% -28.50% 67.48% 97.90% 100.17% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

258  267  596  1342 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.70-0.155 
 AT 0.175+0.005 
 XDL 0.065-0.005 
 ASIABIO-OR 0.01-0.025 
 KNM 0.210.00 
 JAKS-WC 0.31+0.215 
 PARKSON 0.15+0.025 
 JAKS 0.595+0.01 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.11+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!
PARTNERS & BROKERS