Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2011-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 10-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-Aug-2011  [#3]
Profit Trend QoQ -     62.65%    YoY -     -7.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 27,885 15,246 61,414 44,500 30,335 13,840 59,796 -39.84%
  QoQ % 82.90% -75.18% 38.01% 46.70% 119.18% -76.85% -
  Horiz. % 46.63% 25.50% 102.71% 74.42% 50.73% 23.15% 100.00%
PBT 2,381 1,512 4,289 3,041 1,872 688 3,803 -26.79%
  QoQ % 57.47% -64.75% 41.04% 62.45% 172.09% -81.91% -
  Horiz. % 62.61% 39.76% 112.78% 79.96% 49.22% 18.09% 100.00%
Tax -373 -387 -607 -71 -47 -35 -335 7.42%
  QoQ % 3.62% 36.24% -754.93% -51.06% -34.29% 89.55% -
  Horiz. % 111.34% 115.52% 181.19% 21.19% 14.03% 10.45% 100.00%
NP 2,008 1,125 3,682 2,970 1,825 653 3,468 -30.51%
  QoQ % 78.49% -69.45% 23.97% 62.74% 179.48% -81.17% -
  Horiz. % 57.90% 32.44% 106.17% 85.64% 52.62% 18.83% 100.00%
NP to SH 1,949 1,100 3,632 2,918 1,794 633 3,855 -36.51%
  QoQ % 77.18% -69.71% 24.47% 62.65% 183.41% -83.58% -
  Horiz. % 50.56% 28.53% 94.22% 75.69% 46.54% 16.42% 100.00%
Tax Rate 15.67 % 25.60 % 14.15 % 2.33 % 2.51 % 5.09 % 8.81 % 46.75%
  QoQ % -38.79% 80.92% 507.30% -7.17% -50.69% -42.22% -
  Horiz. % 177.87% 290.58% 160.61% 26.45% 28.49% 57.78% 100.00%
Total Cost 25,877 14,121 57,732 41,530 28,510 13,187 56,328 -40.43%
  QoQ % 83.25% -75.54% 39.01% 45.67% 116.20% -76.59% -
  Horiz. % 45.94% 25.07% 102.49% 73.73% 50.61% 23.41% 100.00%
Net Worth 43,033 42,235 41,138 40,433 39,305 38,271 37,366 9.86%
  QoQ % 1.89% 2.67% 1.74% 2.87% 2.70% 2.42% -
  Horiz. % 115.17% 113.03% 110.09% 108.21% 105.19% 102.42% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 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
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 43,033 42,235 41,138 40,433 39,305 38,271 37,366 9.86%
  QoQ % 1.89% 2.67% 1.74% 2.87% 2.70% 2.42% -
  Horiz. % 115.17% 113.03% 110.09% 108.21% 105.19% 102.42% 100.00%
NOSH 49,277 49,277 49,278 49,290 49,285 49,453 49,296 -0.03%
  QoQ % 0.00% -0.00% -0.02% 0.01% -0.34% 0.32% -
  Horiz. % 99.96% 99.96% 99.96% 99.99% 99.98% 100.32% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 7.20 % 7.38 % 6.00 % 6.67 % 6.02 % 4.72 % 5.80 % 15.49%
  QoQ % -2.44% 23.00% -10.04% 10.80% 27.54% -18.62% -
  Horiz. % 124.14% 127.24% 103.45% 115.00% 103.79% 81.38% 100.00%
ROE 4.53 % 2.60 % 8.83 % 7.22 % 4.56 % 1.65 % 10.32 % -42.21%
  QoQ % 74.23% -70.55% 22.30% 58.33% 176.36% -84.01% -
  Horiz. % 43.90% 25.19% 85.56% 69.96% 44.19% 15.99% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 56.59 30.94 124.63 90.28 61.55 27.99 121.30 -39.82%
  QoQ % 82.90% -75.17% 38.05% 46.68% 119.90% -76.92% -
  Horiz. % 46.65% 25.51% 102.75% 74.43% 50.74% 23.08% 100.00%
EPS 3.96 2.23 7.37 5.92 3.64 1.28 7.82 -36.44%
  QoQ % 77.58% -69.74% 24.49% 62.64% 184.38% -83.63% -
  Horiz. % 50.64% 28.52% 94.25% 75.70% 46.55% 16.37% 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 0.8733 0.8571 0.8348 0.8203 0.7975 0.7739 0.7580 9.89%
  QoQ % 1.89% 2.67% 1.77% 2.86% 3.05% 2.10% -
  Horiz. % 115.21% 113.07% 110.13% 108.22% 105.21% 102.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 51.45 28.13 113.32 82.11 55.97 25.54 110.33 -39.84%
  QoQ % 82.90% -75.18% 38.01% 46.70% 119.15% -76.85% -
  Horiz. % 46.63% 25.50% 102.71% 74.42% 50.73% 23.15% 100.00%
EPS 3.60 2.03 6.70 5.38 3.31 1.17 7.11 -36.45%
  QoQ % 77.34% -69.70% 24.54% 62.54% 182.91% -83.54% -
  Horiz. % 50.63% 28.55% 94.23% 75.67% 46.55% 16.46% 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 0.7940 0.7793 0.7590 0.7460 0.7252 0.7062 0.6895 9.86%
  QoQ % 1.89% 2.67% 1.74% 2.87% 2.69% 2.42% -
  Horiz. % 115.16% 113.02% 110.08% 108.19% 105.18% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.7500 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 -
P/RPS 1.33 2.59 0.64 0.69 1.10 2.54 0.64 62.78%
  QoQ % -48.65% 304.69% -7.25% -37.27% -56.69% 296.88% -
  Horiz. % 207.81% 404.69% 100.00% 107.81% 171.88% 396.88% 100.00%
P/EPS 18.96 35.84 10.85 10.47 18.68 55.47 9.97 53.44%
  QoQ % -47.10% 230.32% 3.63% -43.95% -66.32% 456.37% -
  Horiz. % 190.17% 359.48% 108.83% 105.02% 187.36% 556.37% 100.00%
EY 5.27 2.79 9.21 9.55 5.35 1.80 10.03 -34.86%
  QoQ % 88.89% -69.71% -3.56% 78.50% 197.22% -82.05% -
  Horiz. % 52.54% 27.82% 91.82% 95.21% 53.34% 17.95% 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 0.86 0.93 0.96 0.76 0.85 0.92 1.03 -11.32%
  QoQ % -7.53% -3.12% 26.32% -10.59% -7.61% -10.68% -
  Horiz. % 83.50% 90.29% 93.20% 73.79% 82.52% 89.32% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 -
Price 0.7500 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 -
P/RPS 1.33 2.46 0.67 0.71 1.06 2.41 0.57 75.83%
  QoQ % -45.93% 267.16% -5.63% -33.02% -56.02% 322.81% -
  Horiz. % 233.33% 431.58% 117.54% 124.56% 185.96% 422.81% 100.00%
P/EPS 18.96 34.05 11.26 10.81 17.86 52.73 8.89 65.61%
  QoQ % -44.32% 202.40% 4.16% -39.47% -66.13% 493.14% -
  Horiz. % 213.27% 383.01% 126.66% 121.60% 200.90% 593.14% 100.00%
EY 5.27 2.94 8.88 9.25 5.60 1.90 11.25 -39.66%
  QoQ % 79.25% -66.89% -4.00% 65.18% 194.74% -83.11% -
  Horiz. % 46.84% 26.13% 78.93% 82.22% 49.78% 16.89% 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 0.86 0.89 0.99 0.78 0.82 0.87 0.92 -4.39%
  QoQ % -3.37% -10.10% 26.92% -4.88% -5.75% -5.43% -
  Horiz. % 93.48% 96.74% 107.61% 84.78% 89.13% 94.57% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers