Highlights

[AMTEL] QoQ Annualized Quarter Result on 2009-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 28-Feb-2009  [#1]
Profit Trend QoQ -     108.29%    YoY -     116.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Revenue 55,526 51,458 37,976 30,472 41,354 41,312 43,208 22.23%
  QoQ % 7.90% 35.50% 24.63% -26.31% 0.10% -4.39% -
  Horiz. % 128.51% 119.10% 87.89% 70.52% 95.71% 95.61% 100.00%
PBT 3,045 2,918 1,102 724 -4,470 -4,419 30 3,866.62%
  QoQ % 4.33% 164.85% 52.21% 116.20% -1.15% -14,510.10% -
  Horiz. % 9,929.56% 9,517.60% 3,593.56% 2,360.92% -14,576.40% -14,410.10% 100.00%
Tax -272 -328 -390 -292 -66 -66 -163 49.93%
  QoQ % 17.07% 15.90% -33.56% -342.42% 0.00% 59.76% -
  Horiz. % 165.85% 200.00% 237.81% 178.05% 40.24% 40.24% 100.00%
NP 2,773 2,590 712 432 -4,536 -4,485 -133 -
  QoQ % 7.04% 263.86% 64.81% 109.52% -1.14% -3,263.76% -
  Horiz. % -2,079.76% -1,943.00% -534.00% -324.00% 3,402.01% 3,363.76% 100.00%
NP to SH 2,718 2,560 742 372 -4,485 -4,442 -276 -
  QoQ % 6.17% 245.01% 99.46% 108.29% -0.97% -1,509.42% -
  Horiz. % -984.78% -927.54% -268.84% -134.78% 1,625.00% 1,609.42% 100.00%
Tax Rate 8.93 % 11.24 % 35.39 % 40.33 % - % - % 534.79 % -96.22%
  QoQ % -20.55% -68.24% -12.25% 0.00% 0.00% 0.00% -
  Horiz. % 1.67% 2.10% 6.62% 7.54% 0.00% 0.00% 100.00%
Total Cost 52,753 48,868 37,264 30,040 45,890 45,797 43,341 17.03%
  QoQ % 7.95% 31.14% 24.05% -34.54% 0.20% 5.67% -
  Horiz. % 121.72% 112.75% 85.98% 69.31% 105.88% 105.67% 100.00%
Net Worth 33,499 32,669 31,267 30,665 30,783 30,837 35,061 -3.58%
  QoQ % 2.54% 4.48% 1.96% -0.38% -0.17% -12.05% -
  Horiz. % 95.55% 93.18% 89.18% 87.46% 87.80% 87.95% 100.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Net Worth 33,499 32,669 31,267 30,665 30,783 30,837 35,061 -3.58%
  QoQ % 2.54% 4.48% 1.96% -0.38% -0.17% -12.05% -
  Horiz. % 95.55% 93.18% 89.18% 87.46% 87.80% 87.95% 100.00%
NOSH 49,279 49,230 49,466 48,947 49,285 49,300 49,285 -0.01%
  QoQ % 0.10% -0.48% 1.06% -0.69% -0.03% 0.03% -
  Horiz. % 99.99% 99.89% 100.37% 99.31% 100.00% 100.03% 100.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
NP Margin 4.99 % 5.03 % 1.87 % 1.42 % -10.97 % -10.86 % -0.31 % -
  QoQ % -0.80% 168.98% 31.69% 112.94% -1.01% -3,403.23% -
  Horiz. % -1,609.68% -1,622.58% -603.23% -458.06% 3,538.71% 3,503.23% 100.00%
ROE 8.11 % 7.84 % 2.37 % 1.21 % -14.57 % -14.40 % -0.79 % -
  QoQ % 3.44% 230.80% 95.87% 108.30% -1.18% -1,722.78% -
  Horiz. % -1,026.58% -992.41% -300.00% -153.16% 1,844.30% 1,822.78% 100.00%
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
RPS 112.68 104.53 76.77 62.25 83.91 83.80 87.67 22.25%
  QoQ % 7.80% 36.16% 23.33% -25.81% 0.13% -4.41% -
  Horiz. % 128.53% 119.23% 87.57% 71.00% 95.71% 95.59% 100.00%
EPS 5.51 5.20 1.50 0.76 -9.10 -9.01 -0.56 -
  QoQ % 5.96% 246.67% 97.37% 108.35% -1.00% -1,508.93% -
  Horiz. % -983.93% -928.57% -267.86% -135.71% 1,625.00% 1,608.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6798 0.6636 0.6321 0.6265 0.6246 0.6255 0.7114 -3.57%
  QoQ % 2.44% 4.98% 0.89% 0.30% -0.14% -12.07% -
  Horiz. % 95.56% 93.28% 88.85% 88.07% 87.80% 87.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
RPS 85.38 79.12 58.39 46.85 63.59 63.52 66.44 22.23%
  QoQ % 7.91% 35.50% 24.63% -26.32% 0.11% -4.39% -
  Horiz. % 128.51% 119.08% 87.88% 70.51% 95.71% 95.61% 100.00%
EPS 4.18 3.94 1.14 0.57 -6.90 -6.83 -0.42 -
  QoQ % 6.09% 245.61% 100.00% 108.26% -1.02% -1,526.19% -
  Horiz. % -995.24% -938.10% -271.43% -135.71% 1,642.86% 1,626.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5151 0.5023 0.4808 0.4715 0.4733 0.4742 0.5391 -3.58%
  QoQ % 2.55% 4.47% 1.97% -0.38% -0.19% -12.04% -
  Horiz. % 95.55% 93.17% 89.19% 87.46% 87.79% 87.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/11/08 29/08/08 -
Price 0.5300 0.5500 0.5000 0.4800 0.5000 0.5000 0.6800 -
P/RPS 0.47 0.53 0.65 0.77 0.60 0.60 0.78 -33.33%
  QoQ % -11.32% -18.46% -15.58% 28.33% 0.00% -23.08% -
  Horiz. % 60.26% 67.95% 83.33% 98.72% 76.92% 76.92% 100.00%
P/EPS 9.61 10.58 33.33 63.16 -5.49 -5.55 -121.43 -
  QoQ % -9.17% -68.26% -47.23% 1,250.46% 1.08% 95.43% -
  Horiz. % -7.91% -8.71% -27.45% -52.01% 4.52% 4.57% 100.00%
EY 10.41 9.45 3.00 1.58 -18.20 -18.02 -0.82 -
  QoQ % 10.16% 215.00% 89.87% 108.68% -1.00% -2,097.56% -
  Horiz. % -1,269.51% -1,152.44% -365.85% -192.68% 2,219.51% 2,197.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.83 0.79 0.77 0.80 0.80 0.96 -15.31%
  QoQ % -6.02% 5.06% 2.60% -3.75% 0.00% -16.67% -
  Horiz. % 81.25% 86.46% 82.29% 80.21% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Date 25/01/10 28/10/09 21/07/09 23/04/09 - 27/02/09 24/10/08 -
Price 0.9400 0.5500 0.5500 0.5000 0.0000 0.4800 0.5100 -
P/RPS 0.83 0.53 0.72 0.80 0.00 0.57 0.58 33.23%
  QoQ % 56.60% -26.39% -10.00% 0.00% 0.00% -1.72% -
  Horiz. % 143.10% 91.38% 124.14% 137.93% 0.00% 98.28% 100.00%
P/EPS 17.04 10.58 36.67 65.79 0.00 -5.33 -91.07 -
  QoQ % 61.06% -71.15% -44.26% 0.00% 0.00% 94.15% -
  Horiz. % -18.71% -11.62% -40.27% -72.24% -0.00% 5.85% 100.00%
EY 5.87 9.45 2.73 1.52 0.00 -18.77 -1.10 -
  QoQ % -37.88% 246.15% 79.61% 0.00% 0.00% -1,606.36% -
  Horiz. % -533.64% -859.09% -248.18% -138.18% -0.00% 1,706.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.38 0.83 0.87 0.80 0.00 0.77 0.72 68.33%
  QoQ % 66.27% -4.60% 8.75% 0.00% 0.00% 6.94% -
  Horiz. % 191.67% 115.28% 120.83% 111.11% 0.00% 106.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

211  531  602  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.475-0.005 
 AEM 0.16+0.005 
 DGSB 0.25+0.025 
 HWGB 0.755-0.025 
 DATAPRP 0.19-0.005 
 VIVOCOM 0.0450.00 
 MAHSING 0.925-0.035 
 KTB 0.14+0.02 
 SUPERMX-C1I 0.1450.00 

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