Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2011-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 28-Feb-2011  [#1]
Profit Trend QoQ -     -83.58%    YoY -     63.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 61,414 44,500 30,335 13,840 59,796 46,098 28,425 67.05%
  QoQ % 38.01% 46.70% 119.18% -76.85% 29.71% 62.17% -
  Horiz. % 216.06% 156.55% 106.72% 48.69% 210.36% 162.17% 100.00%
PBT 4,289 3,041 1,872 688 3,803 3,096 1,268 125.17%
  QoQ % 41.04% 62.45% 172.09% -81.91% 22.84% 144.16% -
  Horiz. % 338.25% 239.83% 147.63% 54.26% 299.92% 244.16% 100.00%
Tax -607 -71 -47 -35 -335 -224 -118 197.70%
  QoQ % -754.93% -51.06% -34.29% 89.55% -49.55% -89.83% -
  Horiz. % 514.41% 60.17% 39.83% 29.66% 283.90% 189.83% 100.00%
NP 3,682 2,970 1,825 653 3,468 2,872 1,150 117.08%
  QoQ % 23.97% 62.74% 179.48% -81.17% 20.75% 149.74% -
  Horiz. % 320.17% 258.26% 158.70% 56.78% 301.57% 249.74% 100.00%
NP to SH 3,632 2,918 1,794 633 3,855 3,150 1,228 105.91%
  QoQ % 24.47% 62.65% 183.41% -83.58% 22.38% 156.51% -
  Horiz. % 295.77% 237.62% 146.09% 51.55% 313.93% 256.51% 100.00%
Tax Rate 14.15 % 2.33 % 2.51 % 5.09 % 8.81 % 7.24 % 9.31 % 32.16%
  QoQ % 507.30% -7.17% -50.69% -42.22% 21.69% -22.23% -
  Horiz. % 151.99% 25.03% 26.96% 54.67% 94.63% 77.77% 100.00%
Total Cost 57,732 41,530 28,510 13,187 56,328 43,226 27,275 64.78%
  QoQ % 39.01% 45.67% 116.20% -76.59% 30.31% 58.48% -
  Horiz. % 211.67% 152.26% 104.53% 48.35% 206.52% 158.48% 100.00%
Net Worth 41,138 40,433 39,305 38,271 37,366 36,661 34,753 11.89%
  QoQ % 1.74% 2.87% 2.70% 2.42% 1.92% 5.49% -
  Horiz. % 118.37% 116.34% 113.10% 110.12% 107.52% 105.49% 100.00%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 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
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 41,138 40,433 39,305 38,271 37,366 36,661 34,753 11.89%
  QoQ % 1.74% 2.87% 2.70% 2.42% 1.92% 5.49% -
  Horiz. % 118.37% 116.34% 113.10% 110.12% 107.52% 105.49% 100.00%
NOSH 49,278 49,290 49,285 49,453 49,296 49,295 49,317 -0.05%
  QoQ % -0.02% 0.01% -0.34% 0.32% 0.00% -0.04% -
  Horiz. % 99.92% 99.95% 99.94% 100.28% 99.96% 99.96% 100.00%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.00 % 6.67 % 6.02 % 4.72 % 5.80 % 6.23 % 4.05 % 29.93%
  QoQ % -10.04% 10.80% 27.54% -18.62% -6.90% 53.83% -
  Horiz. % 148.15% 164.69% 148.64% 116.54% 143.21% 153.83% 100.00%
ROE 8.83 % 7.22 % 4.56 % 1.65 % 10.32 % 8.59 % 3.53 % 84.17%
  QoQ % 22.30% 58.33% 176.36% -84.01% 20.14% 143.34% -
  Horiz. % 250.14% 204.53% 129.18% 46.74% 292.35% 243.34% 100.00%
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 124.63 90.28 61.55 27.99 121.30 93.51 57.64 67.13%
  QoQ % 38.05% 46.68% 119.90% -76.92% 29.72% 62.23% -
  Horiz. % 216.22% 156.63% 106.78% 48.56% 210.44% 162.23% 100.00%
EPS 7.37 5.92 3.64 1.28 7.82 6.39 2.49 106.01%
  QoQ % 24.49% 62.64% 184.38% -83.63% 22.38% 156.63% -
  Horiz. % 295.98% 237.75% 146.18% 51.41% 314.06% 256.63% 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 0.8348 0.8203 0.7975 0.7739 0.7580 0.7437 0.7047 11.95%
  QoQ % 1.77% 2.86% 3.05% 2.10% 1.92% 5.53% -
  Horiz. % 118.46% 116.40% 113.17% 109.82% 107.56% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 113.32 82.11 55.97 25.54 110.33 85.06 52.45 67.05%
  QoQ % 38.01% 46.70% 119.15% -76.85% 29.71% 62.17% -
  Horiz. % 216.05% 156.55% 106.71% 48.69% 210.35% 162.17% 100.00%
EPS 6.70 5.38 3.31 1.17 7.11 5.81 2.27 105.63%
  QoQ % 24.54% 62.54% 182.91% -83.54% 22.38% 155.95% -
  Horiz. % 295.15% 237.00% 145.81% 51.54% 313.22% 255.95% 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 0.7590 0.7460 0.7252 0.7062 0.6895 0.6764 0.6413 11.88%
  QoQ % 1.74% 2.87% 2.69% 2.42% 1.94% 5.47% -
  Horiz. % 118.35% 116.33% 113.08% 110.12% 107.52% 105.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 0.8400 -
P/RPS 0.64 0.69 1.10 2.54 0.64 1.07 1.46 -42.27%
  QoQ % -7.25% -37.27% -56.69% 296.88% -40.19% -26.71% -
  Horiz. % 43.84% 47.26% 75.34% 173.97% 43.84% 73.29% 100.00%
P/EPS 10.85 10.47 18.68 55.47 9.97 15.65 33.73 -53.02%
  QoQ % 3.63% -43.95% -66.32% 456.37% -36.29% -53.60% -
  Horiz. % 32.17% 31.04% 55.38% 164.45% 29.56% 46.40% 100.00%
EY 9.21 9.55 5.35 1.80 10.03 6.39 2.96 112.98%
  QoQ % -3.56% 78.50% 197.22% -82.05% 56.96% 115.88% -
  Horiz. % 311.15% 322.64% 180.74% 60.81% 338.85% 215.88% 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 0.96 0.76 0.85 0.92 1.03 1.34 1.19 -13.33%
  QoQ % 26.32% -10.59% -7.61% -10.68% -23.13% 12.61% -
  Horiz. % 80.67% 63.87% 71.43% 77.31% 86.55% 112.61% 100.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 -
Price 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 0.8300 -
P/RPS 0.67 0.71 1.06 2.41 0.57 0.75 1.44 -39.93%
  QoQ % -5.63% -33.02% -56.02% 322.81% -24.00% -47.92% -
  Horiz. % 46.53% 49.31% 73.61% 167.36% 39.58% 52.08% 100.00%
P/EPS 11.26 10.81 17.86 52.73 8.89 10.95 33.33 -51.46%
  QoQ % 4.16% -39.47% -66.13% 493.14% -18.81% -67.15% -
  Horiz. % 33.78% 32.43% 53.59% 158.21% 26.67% 32.85% 100.00%
EY 8.88 9.25 5.60 1.90 11.25 9.13 3.00 106.02%
  QoQ % -4.00% 65.18% 194.74% -83.11% 23.22% 204.33% -
  Horiz. % 296.00% 308.33% 186.67% 63.33% 375.00% 304.33% 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 0.99 0.78 0.82 0.87 0.92 0.94 1.18 -11.04%
  QoQ % 26.92% -4.88% -5.75% -5.43% -2.13% -20.34% -
  Horiz. % 83.90% 66.10% 69.49% 73.73% 77.97% 79.66% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

470  288  576  875 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.0150.00 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.22+0.015 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.2150.00 
 VIVOCOM-WE 0.020.00 
 CAREPLS 1.55+0.07 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUY WHAT MR MARKET WANTS TO PLAY UP NOW KLSE MARKET STRATEGY & GUIDANCE
7. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
8. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers