Highlights

[AMTEL] QoQ Quarter Result on 2010-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 28-Feb-2010  [#1]
Profit Trend QoQ -     -51.38%    YoY -     317.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 13,698 17,673 16,667 11,758 16,932 19,606 11,370 13.21%
  QoQ % -22.49% 6.04% 41.75% -30.56% -13.64% 72.44% -
  Horiz. % 120.47% 155.44% 146.59% 103.41% 148.92% 172.44% 100.00%
PBT 707 1,828 870 398 856 1,638 370 53.92%
  QoQ % -61.32% 110.11% 118.59% -53.50% -47.74% 342.70% -
  Horiz. % 191.08% 494.05% 235.14% 107.57% 231.35% 442.70% 100.00%
Tax -111 -106 -70 -48 -26 -51 -122 -6.10%
  QoQ % -4.72% -51.43% -45.83% -84.62% 49.02% 58.20% -
  Horiz. % 90.98% 86.89% 57.38% 39.34% 21.31% 41.80% 100.00%
NP 596 1,722 800 350 830 1,587 248 79.32%
  QoQ % -65.39% 115.25% 128.57% -57.83% -47.70% 539.92% -
  Horiz. % 240.32% 694.35% 322.58% 141.13% 334.68% 639.92% 100.00%
NP to SH 705 1,922 840 388 798 1,549 278 85.86%
  QoQ % -63.32% 128.81% 116.49% -51.38% -48.48% 457.19% -
  Horiz. % 253.60% 691.37% 302.16% 139.57% 287.05% 557.19% 100.00%
Tax Rate 15.70 % 5.80 % 8.05 % 12.06 % 3.04 % 3.11 % 32.97 % -38.99%
  QoQ % 170.69% -27.95% -33.25% 296.71% -2.25% -90.57% -
  Horiz. % 47.62% 17.59% 24.42% 36.58% 9.22% 9.43% 100.00%
Total Cost 13,102 15,951 15,867 11,408 16,102 18,019 11,122 11.53%
  QoQ % -17.86% 0.53% 39.09% -29.15% -10.64% 62.01% -
  Horiz. % 117.80% 143.42% 142.66% 102.57% 144.78% 162.01% 100.00%
Net Worth 37,369 36,651 34,820 33,770 33,584 32,736 31,379 12.34%
  QoQ % 1.96% 5.26% 3.11% 0.55% 2.59% 4.32% -
  Horiz. % 119.09% 116.80% 110.97% 107.62% 107.03% 104.32% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 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
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 37,369 36,651 34,820 33,770 33,584 32,736 31,379 12.34%
  QoQ % 1.96% 5.26% 3.11% 0.55% 2.59% 4.32% -
  Horiz. % 119.09% 116.80% 110.97% 107.62% 107.03% 104.32% 100.00%
NOSH 49,300 49,282 49,411 49,113 49,403 49,331 49,642 -0.46%
  QoQ % 0.04% -0.26% 0.61% -0.59% 0.15% -0.63% -
  Horiz. % 99.31% 99.27% 99.53% 98.93% 99.52% 99.37% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 4.35 % 9.74 % 4.80 % 2.98 % 4.90 % 8.09 % 2.18 % 58.43%
  QoQ % -55.34% 102.92% 61.07% -39.18% -39.43% 271.10% -
  Horiz. % 199.54% 446.79% 220.18% 136.70% 224.77% 371.10% 100.00%
ROE 1.89 % 5.24 % 2.41 % 1.15 % 2.38 % 4.73 % 0.89 % 65.14%
  QoQ % -63.93% 117.43% 109.57% -51.68% -49.68% 431.46% -
  Horiz. % 212.36% 588.76% 270.79% 129.21% 267.42% 531.46% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 27.78 35.86 33.73 23.94 34.27 39.74 22.90 13.73%
  QoQ % -22.53% 6.31% 40.89% -30.14% -13.76% 73.54% -
  Horiz. % 121.31% 156.59% 147.29% 104.54% 149.65% 173.54% 100.00%
EPS 1.43 3.90 1.70 0.79 1.62 3.14 0.56 86.72%
  QoQ % -63.33% 129.41% 115.19% -51.23% -48.41% 460.71% -
  Horiz. % 255.36% 696.43% 303.57% 141.07% 289.29% 560.71% 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 0.7580 0.7437 0.7047 0.6876 0.6798 0.6636 0.6321 12.86%
  QoQ % 1.92% 5.53% 2.49% 1.15% 2.44% 4.98% -
  Horiz. % 119.92% 117.66% 111.49% 108.78% 107.55% 104.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 25.27 32.61 30.75 21.69 31.24 36.18 20.98 13.19%
  QoQ % -22.51% 6.05% 41.77% -30.57% -13.65% 72.45% -
  Horiz. % 120.45% 155.43% 146.57% 103.38% 148.90% 172.45% 100.00%
EPS 1.30 3.55 1.55 0.72 1.47 2.86 0.51 86.50%
  QoQ % -63.38% 129.03% 115.28% -51.02% -48.60% 460.78% -
  Horiz. % 254.90% 696.08% 303.92% 141.18% 288.24% 560.78% 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 0.6895 0.6763 0.6425 0.6231 0.6197 0.6040 0.5790 12.34%
  QoQ % 1.95% 5.26% 3.11% 0.55% 2.60% 4.32% -
  Horiz. % 119.08% 116.80% 110.97% 107.62% 107.03% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.7800 1.0000 0.8400 0.8400 0.5300 0.5500 0.5000 -
P/RPS 2.81 2.79 2.49 3.51 1.55 1.38 2.18 18.42%
  QoQ % 0.72% 12.05% -29.06% 126.45% 12.32% -36.70% -
  Horiz. % 128.90% 127.98% 114.22% 161.01% 71.10% 63.30% 100.00%
P/EPS 54.55 25.64 49.41 106.33 32.81 17.52 89.29 -27.98%
  QoQ % 112.75% -48.11% -53.53% 224.08% 87.27% -80.38% -
  Horiz. % 61.09% 28.72% 55.34% 119.08% 36.75% 19.62% 100.00%
EY 1.83 3.90 2.02 0.94 3.05 5.71 1.12 38.68%
  QoQ % -53.08% 93.07% 114.89% -69.18% -46.58% 409.82% -
  Horiz. % 163.39% 348.21% 180.36% 83.93% 272.32% 509.82% 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 1.03 1.34 1.19 1.22 0.78 0.83 0.79 19.33%
  QoQ % -23.13% 12.61% -2.46% 56.41% -6.02% 5.06% -
  Horiz. % 130.38% 169.62% 150.63% 154.43% 98.73% 105.06% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 28/10/09 21/07/09 -
Price 0.6950 0.7000 0.8300 0.9000 0.9400 0.5500 0.5500 -
P/RPS 2.50 1.95 2.46 3.76 2.74 1.38 2.40 2.76%
  QoQ % 28.21% -20.73% -34.57% 37.23% 98.55% -42.50% -
  Horiz. % 104.17% 81.25% 102.50% 156.67% 114.17% 57.50% 100.00%
P/EPS 48.60 17.95 48.82 113.92 58.20 17.52 98.21 -37.41%
  QoQ % 170.75% -63.23% -57.15% 95.74% 232.19% -82.16% -
  Horiz. % 49.49% 18.28% 49.71% 116.00% 59.26% 17.84% 100.00%
EY 2.06 5.57 2.05 0.88 1.72 5.71 1.02 59.71%
  QoQ % -63.02% 171.71% 132.95% -48.84% -69.88% 459.80% -
  Horiz. % 201.96% 546.08% 200.98% 86.27% 168.63% 559.80% 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 0.92 0.94 1.18 1.31 1.38 0.83 0.87 3.79%
  QoQ % -2.13% -20.34% -9.92% -5.07% 66.27% -4.60% -
  Horiz. % 105.75% 108.05% 135.63% 150.57% 158.62% 95.40% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers