Highlights

[AMTEL] QoQ Cumulative Quarter Result on 2011-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     183.41%    YoY -     46.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 15,246 61,414 44,500 30,335 13,840 59,796 46,098 -52.21%
  QoQ % -75.18% 38.01% 46.70% 119.18% -76.85% 29.71% -
  Horiz. % 33.07% 133.22% 96.53% 65.81% 30.02% 129.71% 100.00%
PBT 1,512 4,289 3,041 1,872 688 3,803 3,096 -38.01%
  QoQ % -64.75% 41.04% 62.45% 172.09% -81.91% 22.84% -
  Horiz. % 48.84% 138.53% 98.22% 60.47% 22.22% 122.84% 100.00%
Tax -387 -607 -71 -47 -35 -335 -224 44.03%
  QoQ % 36.24% -754.93% -51.06% -34.29% 89.55% -49.55% -
  Horiz. % 172.77% 270.98% 31.70% 20.98% 15.62% 149.55% 100.00%
NP 1,125 3,682 2,970 1,825 653 3,468 2,872 -46.49%
  QoQ % -69.45% 23.97% 62.74% 179.48% -81.17% 20.75% -
  Horiz. % 39.17% 128.20% 103.41% 63.54% 22.74% 120.75% 100.00%
NP to SH 1,100 3,632 2,918 1,794 633 3,855 3,150 -50.44%
  QoQ % -69.71% 24.47% 62.65% 183.41% -83.58% 22.38% -
  Horiz. % 34.92% 115.30% 92.63% 56.95% 20.10% 122.38% 100.00%
Tax Rate 25.60 % 14.15 % 2.33 % 2.51 % 5.09 % 8.81 % 7.24 % 132.27%
  QoQ % 80.92% 507.30% -7.17% -50.69% -42.22% 21.69% -
  Horiz. % 353.59% 195.44% 32.18% 34.67% 70.30% 121.69% 100.00%
Total Cost 14,121 57,732 41,530 28,510 13,187 56,328 43,226 -52.60%
  QoQ % -75.54% 39.01% 45.67% 116.20% -76.59% 30.31% -
  Horiz. % 32.67% 133.56% 96.08% 65.96% 30.51% 130.31% 100.00%
Net Worth 42,235 41,138 40,433 39,305 38,271 37,366 36,661 9.90%
  QoQ % 2.67% 1.74% 2.87% 2.70% 2.42% 1.92% -
  Horiz. % 115.20% 112.21% 110.29% 107.21% 104.39% 101.92% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 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
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 42,235 41,138 40,433 39,305 38,271 37,366 36,661 9.90%
  QoQ % 2.67% 1.74% 2.87% 2.70% 2.42% 1.92% -
  Horiz. % 115.20% 112.21% 110.29% 107.21% 104.39% 101.92% 100.00%
NOSH 49,277 49,278 49,290 49,285 49,453 49,296 49,295 -0.03%
  QoQ % -0.00% -0.02% 0.01% -0.34% 0.32% 0.00% -
  Horiz. % 99.96% 99.97% 99.99% 99.98% 100.32% 100.00% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.38 % 6.00 % 6.67 % 6.02 % 4.72 % 5.80 % 6.23 % 11.97%
  QoQ % 23.00% -10.04% 10.80% 27.54% -18.62% -6.90% -
  Horiz. % 118.46% 96.31% 107.06% 96.63% 75.76% 93.10% 100.00%
ROE 2.60 % 8.83 % 7.22 % 4.56 % 1.65 % 10.32 % 8.59 % -54.95%
  QoQ % -70.55% 22.30% 58.33% 176.36% -84.01% 20.14% -
  Horiz. % 30.27% 102.79% 84.05% 53.08% 19.21% 120.14% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 30.94 124.63 90.28 61.55 27.99 121.30 93.51 -52.19%
  QoQ % -75.17% 38.05% 46.68% 119.90% -76.92% 29.72% -
  Horiz. % 33.09% 133.28% 96.55% 65.82% 29.93% 129.72% 100.00%
EPS 2.23 7.37 5.92 3.64 1.28 7.82 6.39 -50.46%
  QoQ % -69.74% 24.49% 62.64% 184.38% -83.63% 22.38% -
  Horiz. % 34.90% 115.34% 92.64% 56.96% 20.03% 122.38% 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 0.8571 0.8348 0.8203 0.7975 0.7739 0.7580 0.7437 9.93%
  QoQ % 2.67% 1.77% 2.86% 3.05% 2.10% 1.92% -
  Horiz. % 115.25% 112.25% 110.30% 107.23% 104.06% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 23.44 94.43 68.42 46.64 21.28 91.94 70.88 -52.21%
  QoQ % -75.18% 38.02% 46.70% 119.17% -76.85% 29.71% -
  Horiz. % 33.07% 133.23% 96.53% 65.80% 30.02% 129.71% 100.00%
EPS 1.69 5.58 4.49 2.76 0.97 5.93 4.84 -50.45%
  QoQ % -69.71% 24.28% 62.68% 184.54% -83.64% 22.52% -
  Horiz. % 34.92% 115.29% 92.77% 57.02% 20.04% 122.52% 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 0.6494 0.6325 0.6217 0.6044 0.5885 0.5746 0.5637 9.90%
  QoQ % 2.67% 1.74% 2.86% 2.70% 2.42% 1.93% -
  Horiz. % 115.20% 112.21% 110.29% 107.22% 104.40% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 -
P/RPS 2.59 0.64 0.69 1.10 2.54 0.64 1.07 80.38%
  QoQ % 304.69% -7.25% -37.27% -56.69% 296.88% -40.19% -
  Horiz. % 242.06% 59.81% 64.49% 102.80% 237.38% 59.81% 100.00%
P/EPS 35.84 10.85 10.47 18.68 55.47 9.97 15.65 73.83%
  QoQ % 230.32% 3.63% -43.95% -66.32% 456.37% -36.29% -
  Horiz. % 229.01% 69.33% 66.90% 119.36% 354.44% 63.71% 100.00%
EY 2.79 9.21 9.55 5.35 1.80 10.03 6.39 -42.48%
  QoQ % -69.71% -3.56% 78.50% 197.22% -82.05% 56.96% -
  Horiz. % 43.66% 144.13% 149.45% 83.72% 28.17% 156.96% 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 0.93 0.96 0.76 0.85 0.92 1.03 1.34 -21.63%
  QoQ % -3.12% 26.32% -10.59% -7.61% -10.68% -23.13% -
  Horiz. % 69.40% 71.64% 56.72% 63.43% 68.66% 76.87% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 -
Price 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 -
P/RPS 2.46 0.67 0.71 1.06 2.41 0.57 0.75 120.92%
  QoQ % 267.16% -5.63% -33.02% -56.02% 322.81% -24.00% -
  Horiz. % 328.00% 89.33% 94.67% 141.33% 321.33% 76.00% 100.00%
P/EPS 34.05 11.26 10.81 17.86 52.73 8.89 10.95 113.19%
  QoQ % 202.40% 4.16% -39.47% -66.13% 493.14% -18.81% -
  Horiz. % 310.96% 102.83% 98.72% 163.11% 481.55% 81.19% 100.00%
EY 2.94 8.88 9.25 5.60 1.90 11.25 9.13 -53.05%
  QoQ % -66.89% -4.00% 65.18% 194.74% -83.11% 23.22% -
  Horiz. % 32.20% 97.26% 101.31% 61.34% 20.81% 123.22% 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 0.89 0.99 0.78 0.82 0.87 0.92 0.94 -3.58%
  QoQ % -10.10% 26.92% -4.88% -5.75% -5.43% -2.13% -
  Horiz. % 94.68% 105.32% 82.98% 87.23% 92.55% 97.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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