Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2011-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 18-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 30-Nov-2011  [#4]
Profit Trend QoQ -     24.47%    YoY -     -5.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 41,343 27,885 15,246 61,414 44,500 30,335 13,840 106.73%
  QoQ % 48.26% 82.90% -75.18% 38.01% 46.70% 119.18% -
  Horiz. % 298.72% 201.48% 110.16% 443.74% 321.53% 219.18% 100.00%
PBT 3,531 2,381 1,512 4,289 3,041 1,872 688 196.07%
  QoQ % 48.30% 57.47% -64.75% 41.04% 62.45% 172.09% -
  Horiz. % 513.23% 346.08% 219.77% 623.40% 442.01% 272.09% 100.00%
Tax -374 -373 -387 -607 -71 -47 -35 381.67%
  QoQ % -0.27% 3.62% 36.24% -754.93% -51.06% -34.29% -
  Horiz. % 1,068.57% 1,065.71% 1,105.71% 1,734.29% 202.86% 134.29% 100.00%
NP 3,157 2,008 1,125 3,682 2,970 1,825 653 184.56%
  QoQ % 57.22% 78.49% -69.45% 23.97% 62.74% 179.48% -
  Horiz. % 483.46% 307.50% 172.28% 563.86% 454.82% 279.48% 100.00%
NP to SH 3,039 1,949 1,100 3,632 2,918 1,794 633 183.24%
  QoQ % 55.93% 77.18% -69.71% 24.47% 62.65% 183.41% -
  Horiz. % 480.09% 307.90% 173.78% 573.78% 460.98% 283.41% 100.00%
Tax Rate 10.59 % 15.67 % 25.60 % 14.15 % 2.33 % 2.51 % 5.09 % 62.61%
  QoQ % -32.42% -38.79% 80.92% 507.30% -7.17% -50.69% -
  Horiz. % 208.05% 307.86% 502.95% 278.00% 45.78% 49.31% 100.00%
Total Cost 38,186 25,877 14,121 57,732 41,530 28,510 13,187 102.51%
  QoQ % 47.57% 83.25% -75.54% 39.01% 45.67% 116.20% -
  Horiz. % 289.57% 196.23% 107.08% 437.79% 314.93% 216.20% 100.00%
Net Worth 44,112 43,033 42,235 41,138 40,433 39,305 38,271 9.88%
  QoQ % 2.51% 1.89% 2.67% 1.74% 2.87% 2.70% -
  Horiz. % 115.26% 112.44% 110.36% 107.49% 105.65% 102.70% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 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
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 44,112 43,033 42,235 41,138 40,433 39,305 38,271 9.88%
  QoQ % 2.51% 1.89% 2.67% 1.74% 2.87% 2.70% -
  Horiz. % 115.26% 112.44% 110.36% 107.49% 105.65% 102.70% 100.00%
NOSH 49,277 49,277 49,277 49,278 49,290 49,285 49,453 -0.24%
  QoQ % 0.00% 0.00% -0.00% -0.02% 0.01% -0.34% -
  Horiz. % 99.64% 99.64% 99.64% 99.65% 99.67% 99.66% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 7.64 % 7.20 % 7.38 % 6.00 % 6.67 % 6.02 % 4.72 % 37.66%
  QoQ % 6.11% -2.44% 23.00% -10.04% 10.80% 27.54% -
  Horiz. % 161.86% 152.54% 156.36% 127.12% 141.31% 127.54% 100.00%
ROE 6.89 % 4.53 % 2.60 % 8.83 % 7.22 % 4.56 % 1.65 % 158.19%
  QoQ % 52.10% 74.23% -70.55% 22.30% 58.33% 176.36% -
  Horiz. % 417.58% 274.55% 157.58% 535.15% 437.58% 276.36% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 83.90 56.59 30.94 124.63 90.28 61.55 27.99 107.20%
  QoQ % 48.26% 82.90% -75.17% 38.05% 46.68% 119.90% -
  Horiz. % 299.75% 202.18% 110.54% 445.27% 322.54% 219.90% 100.00%
EPS 6.17 3.96 2.23 7.37 5.92 3.64 1.28 184.00%
  QoQ % 55.81% 77.58% -69.74% 24.49% 62.64% 184.38% -
  Horiz. % 482.03% 309.38% 174.22% 575.78% 462.50% 284.38% 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 0.8952 0.8733 0.8571 0.8348 0.8203 0.7975 0.7739 10.15%
  QoQ % 2.51% 1.89% 2.67% 1.77% 2.86% 3.05% -
  Horiz. % 115.67% 112.84% 110.75% 107.87% 106.00% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 76.28 51.45 28.13 113.32 82.11 55.97 25.54 106.71%
  QoQ % 48.26% 82.90% -75.18% 38.01% 46.70% 119.15% -
  Horiz. % 298.67% 201.45% 110.14% 443.70% 321.50% 219.15% 100.00%
EPS 5.61 3.60 2.03 6.70 5.38 3.31 1.17 183.00%
  QoQ % 55.83% 77.34% -69.70% 24.54% 62.54% 182.91% -
  Horiz. % 479.49% 307.69% 173.50% 572.65% 459.83% 282.91% 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 0.8139 0.7940 0.7793 0.7590 0.7460 0.7252 0.7062 9.88%
  QoQ % 2.51% 1.89% 2.67% 1.74% 2.87% 2.69% -
  Horiz. % 115.25% 112.43% 110.35% 107.48% 105.64% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.6900 0.7500 0.8000 0.8000 0.6200 0.6800 0.7100 -
P/RPS 0.82 1.33 2.59 0.64 0.69 1.10 2.54 -52.78%
  QoQ % -38.35% -48.65% 304.69% -7.25% -37.27% -56.69% -
  Horiz. % 32.28% 52.36% 101.97% 25.20% 27.17% 43.31% 100.00%
P/EPS 11.19 18.96 35.84 10.85 10.47 18.68 55.47 -65.44%
  QoQ % -40.98% -47.10% 230.32% 3.63% -43.95% -66.32% -
  Horiz. % 20.17% 34.18% 64.61% 19.56% 18.88% 33.68% 100.00%
EY 8.94 5.27 2.79 9.21 9.55 5.35 1.80 189.69%
  QoQ % 69.64% 88.89% -69.71% -3.56% 78.50% 197.22% -
  Horiz. % 496.67% 292.78% 155.00% 511.67% 530.56% 297.22% 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 0.77 0.86 0.93 0.96 0.76 0.85 0.92 -11.14%
  QoQ % -10.47% -7.53% -3.12% 26.32% -10.59% -7.61% -
  Horiz. % 83.70% 93.48% 101.09% 104.35% 82.61% 92.39% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 25/07/12 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 -
Price 0.6800 0.7500 0.7600 0.8300 0.6400 0.6500 0.6750 -
P/RPS 0.81 1.33 2.46 0.67 0.71 1.06 2.41 -51.50%
  QoQ % -39.10% -45.93% 267.16% -5.63% -33.02% -56.02% -
  Horiz. % 33.61% 55.19% 102.07% 27.80% 29.46% 43.98% 100.00%
P/EPS 11.03 18.96 34.05 11.26 10.81 17.86 52.73 -64.59%
  QoQ % -41.82% -44.32% 202.40% 4.16% -39.47% -66.13% -
  Horiz. % 20.92% 35.96% 64.57% 21.35% 20.50% 33.87% 100.00%
EY 9.07 5.27 2.94 8.88 9.25 5.60 1.90 182.17%
  QoQ % 72.11% 79.25% -66.89% -4.00% 65.18% 194.74% -
  Horiz. % 477.37% 277.37% 154.74% 467.37% 486.84% 294.74% 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 0.76 0.86 0.89 0.99 0.78 0.82 0.87 -8.58%
  QoQ % -11.63% -3.37% -10.10% 26.92% -4.88% -5.75% -
  Horiz. % 87.36% 98.85% 102.30% 113.79% 89.66% 94.25% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers