Highlights

[AMTEL] QoQ 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 -     102.17%    YoY -     116.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 16,932 19,606 11,370 7,618 8,948 8,906 12,089 30.95%
  QoQ % -13.64% 72.44% 49.25% -14.86% 0.47% -26.33% -
  Horiz. % 140.06% 162.18% 94.05% 63.02% 74.02% 73.67% 100.00%
PBT 856 1,638 370 181 -4,493 -4,442 53 827.02%
  QoQ % -47.74% 342.70% 104.42% 104.03% -1.15% -8,481.13% -
  Horiz. % 1,615.09% 3,090.57% 698.11% 341.51% -8,477.36% -8,381.13% 100.00%
Tax -26 -51 -122 -73 57 57 -21 18.64%
  QoQ % 49.02% 58.20% -67.12% -228.07% 0.00% 371.43% -
  Horiz. % 123.81% 242.86% 580.95% 347.62% -271.43% -271.43% 100.00%
NP 830 1,587 248 108 -4,436 -4,385 32 1,254.45%
  QoQ % -47.70% 539.92% 129.63% 102.43% -1.16% -13,803.12% -
  Horiz. % 2,593.75% 4,959.38% 775.00% 337.50% -13,862.50% -13,703.12% 100.00%
NP to SH 798 1,549 278 93 -4,278 -4,235 -117 -
  QoQ % -48.48% 457.19% 198.92% 102.17% -1.02% -3,519.66% -
  Horiz. % -682.05% -1,323.93% -237.61% -79.49% 3,656.41% 3,619.66% 100.00%
Tax Rate 3.04 % 3.11 % 32.97 % 40.33 % - % - % 39.62 % -87.19%
  QoQ % -2.25% -90.57% -18.25% 0.00% 0.00% 0.00% -
  Horiz. % 7.67% 7.85% 83.22% 101.79% 0.00% 0.00% 100.00%
Total Cost 16,102 18,019 11,122 7,510 13,384 13,291 12,057 26.06%
  QoQ % -10.64% 62.01% 48.10% -43.89% 0.70% 10.23% -
  Horiz. % 133.55% 149.45% 92.25% 62.29% 111.01% 110.23% 100.00%
Net Worth 33,584 32,736 31,379 30,665 30,783 30,838 34,680 -2.54%
  QoQ % 2.59% 4.32% 2.33% -0.38% -0.18% -11.08% -
  Horiz. % 96.84% 94.39% 90.48% 88.42% 88.76% 88.92% 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 33,584 32,736 31,379 30,665 30,783 30,838 34,680 -2.54%
  QoQ % 2.59% 4.32% 2.33% -0.38% -0.18% -11.08% -
  Horiz. % 96.84% 94.39% 90.48% 88.42% 88.76% 88.92% 100.00%
NOSH 49,403 49,331 49,642 48,947 49,285 49,301 48,750 1.07%
  QoQ % 0.15% -0.63% 1.42% -0.69% -0.03% 1.13% -
  Horiz. % 101.34% 101.19% 101.83% 100.40% 101.10% 101.13% 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 4.90 % 8.09 % 2.18 % 1.42 % -49.58 % -49.24 % 0.26 % 948.91%
  QoQ % -39.43% 271.10% 53.52% 102.86% -0.69% -19,038.46% -
  Horiz. % 1,884.62% 3,111.54% 838.46% 546.15% -19,069.23% -18,938.46% 100.00%
ROE 2.38 % 4.73 % 0.89 % 0.30 % -13.90 % -13.73 % -0.34 % -
  QoQ % -49.68% 431.46% 196.67% 102.16% -1.24% -3,938.24% -
  Horiz. % -700.00% -1,391.18% -261.76% -88.24% 4,088.24% 4,038.24% 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 34.27 39.74 22.90 15.56 18.16 18.06 24.80 29.55%
  QoQ % -13.76% 73.54% 47.17% -14.32% 0.55% -27.18% -
  Horiz. % 138.19% 160.24% 92.34% 62.74% 73.23% 72.82% 100.00%
EPS 1.62 3.14 0.56 0.19 -8.68 -8.59 -0.24 -
  QoQ % -48.41% 460.71% 194.74% 102.19% -1.05% -3,479.17% -
  Horiz. % -675.00% -1,308.33% -233.33% -79.17% 3,616.67% 3,579.17% 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 - 54,259
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
RPS 31.24 36.18 20.98 14.06 16.51 16.43 22.31 30.93%
  QoQ % -13.65% 72.45% 49.22% -14.84% 0.49% -26.36% -
  Horiz. % 140.03% 162.17% 94.04% 63.02% 74.00% 73.64% 100.00%
EPS 1.47 2.86 0.51 0.17 -7.89 -7.81 -0.22 -
  QoQ % -48.60% 460.78% 200.00% 102.15% -1.02% -3,450.00% -
  Horiz. % -668.18% -1,300.00% -231.82% -77.27% 3,586.36% 3,550.00% 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 0.6197 0.6040 0.5790 0.5658 0.5680 0.5690 0.6399 -2.53%
  QoQ % 2.60% 4.32% 2.33% -0.39% -0.18% -11.08% -
  Horiz. % 96.84% 94.39% 90.48% 88.42% 88.76% 88.92% 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 1.55 1.38 2.18 3.08 2.75 2.77 2.74 -36.62%
  QoQ % 12.32% -36.70% -29.22% 12.00% -0.72% 1.09% -
  Horiz. % 56.57% 50.36% 79.56% 112.41% 100.36% 101.09% 100.00%
P/EPS 32.81 17.52 89.29 252.63 -5.76 -5.82 -283.33 -
  QoQ % 87.27% -80.38% -64.66% 4,485.94% 1.03% 97.95% -
  Horiz. % -11.58% -6.18% -31.51% -89.16% 2.03% 2.05% 100.00%
EY 3.05 5.71 1.12 0.40 -17.36 -17.18 -0.35 -
  QoQ % -46.58% 409.82% 180.00% 102.30% -1.05% -4,808.57% -
  Horiz. % -871.43% -1,631.43% -320.00% -114.29% 4,960.00% 4,908.57% 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 2.74 1.38 2.40 3.21 0.00 2.66 2.06 25.65%
  QoQ % 98.55% -42.50% -25.23% 0.00% 0.00% 29.13% -
  Horiz. % 133.01% 66.99% 116.50% 155.83% 0.00% 129.13% 100.00%
P/EPS 58.20 17.52 98.21 263.16 0.00 -5.59 -212.50 -
  QoQ % 232.19% -82.16% -62.68% 0.00% 0.00% 97.37% -
  Horiz. % -27.39% -8.24% -46.22% -123.84% -0.00% 2.63% 100.00%
EY 1.72 5.71 1.02 0.38 0.00 -17.90 -0.47 -
  QoQ % -69.88% 459.80% 168.42% 0.00% 0.00% -3,708.51% -
  Horiz. % -365.96% -1,214.89% -217.02% -80.85% -0.00% 3,808.51% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers