Highlights

[AMTEL] QoQ Quarter Result on 2011-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 28-Feb-2011  [#1]
Profit Trend QoQ -     -10.21%    YoY -     63.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 16,914 14,165 16,495 13,840 13,698 17,673 16,667 0.98%
  QoQ % 19.41% -14.13% 19.18% 1.04% -22.49% 6.04% -
  Horiz. % 101.48% 84.99% 98.97% 83.04% 82.19% 106.04% 100.00%
PBT 1,248 1,169 1,184 688 707 1,828 870 27.17%
  QoQ % 6.76% -1.27% 72.09% -2.69% -61.32% 110.11% -
  Horiz. % 143.45% 134.37% 136.09% 79.08% 81.26% 210.11% 100.00%
Tax -536 -24 -12 -35 -111 -106 -70 288.01%
  QoQ % -2,133.33% -100.00% 65.71% 68.47% -4.72% -51.43% -
  Horiz. % 765.71% 34.29% 17.14% 50.00% 158.57% 151.43% 100.00%
NP 712 1,145 1,172 653 596 1,722 800 -7.47%
  QoQ % -37.82% -2.30% 79.48% 9.56% -65.39% 115.25% -
  Horiz. % 89.00% 143.12% 146.50% 81.62% 74.50% 215.25% 100.00%
NP to SH 714 1,124 1,161 633 705 1,922 840 -10.26%
  QoQ % -36.48% -3.19% 83.41% -10.21% -63.32% 128.81% -
  Horiz. % 85.00% 133.81% 138.21% 75.36% 83.93% 228.81% 100.00%
Tax Rate 42.95 % 2.05 % 1.01 % 5.09 % 15.70 % 5.80 % 8.05 % 205.03%
  QoQ % 1,995.12% 102.97% -80.16% -67.58% 170.69% -27.95% -
  Horiz. % 533.54% 25.47% 12.55% 63.23% 195.03% 72.05% 100.00%
Total Cost 16,202 13,020 15,323 13,187 13,102 15,951 15,867 1.40%
  QoQ % 24.44% -15.03% 16.20% 0.65% -17.86% 0.53% -
  Horiz. % 102.11% 82.06% 96.57% 83.11% 82.57% 100.53% 100.00%
Net Worth 41,088 40,439 39,232 38,271 37,369 36,651 34,820 11.65%
  QoQ % 1.60% 3.07% 2.51% 2.41% 1.96% 5.26% -
  Horiz. % 118.00% 116.14% 112.67% 109.91% 107.32% 105.26% 100.00%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 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
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 41,088 40,439 39,232 38,271 37,369 36,651 34,820 11.65%
  QoQ % 1.60% 3.07% 2.51% 2.41% 1.96% 5.26% -
  Horiz. % 118.00% 116.14% 112.67% 109.91% 107.32% 105.26% 100.00%
NOSH 49,230 49,298 49,194 49,453 49,300 49,282 49,411 -0.24%
  QoQ % -0.14% 0.21% -0.52% 0.31% 0.04% -0.26% -
  Horiz. % 99.63% 99.77% 99.56% 100.08% 99.78% 99.74% 100.00%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 4.21 % 8.08 % 7.11 % 4.72 % 4.35 % 9.74 % 4.80 % -8.36%
  QoQ % -47.90% 13.64% 50.64% 8.51% -55.34% 102.92% -
  Horiz. % 87.71% 168.33% 148.12% 98.33% 90.62% 202.92% 100.00%
ROE 1.74 % 2.78 % 2.96 % 1.65 % 1.89 % 5.24 % 2.41 % -19.50%
  QoQ % -37.41% -6.08% 79.39% -12.70% -63.93% 117.43% -
  Horiz. % 72.20% 115.35% 122.82% 68.46% 78.42% 217.43% 100.00%
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 34.36 28.73 33.53 27.99 27.78 35.86 33.73 1.24%
  QoQ % 19.60% -14.32% 19.79% 0.76% -22.53% 6.31% -
  Horiz. % 101.87% 85.18% 99.41% 82.98% 82.36% 106.31% 100.00%
EPS 1.45 2.28 2.36 1.28 1.43 3.90 1.70 -10.05%
  QoQ % -36.40% -3.39% 84.37% -10.49% -63.33% 129.41% -
  Horiz. % 85.29% 134.12% 138.82% 75.29% 84.12% 229.41% 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 0.8346 0.8203 0.7975 0.7739 0.7580 0.7437 0.7047 11.93%
  QoQ % 1.74% 2.86% 3.05% 2.10% 1.92% 5.53% -
  Horiz. % 118.43% 116.40% 113.17% 109.82% 107.56% 105.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 26.01 21.78 25.36 21.28 21.06 27.17 25.63 0.99%
  QoQ % 19.42% -14.12% 19.17% 1.04% -22.49% 6.01% -
  Horiz. % 101.48% 84.98% 98.95% 83.03% 82.17% 106.01% 100.00%
EPS 1.10 1.73 1.79 0.97 1.08 2.96 1.29 -10.07%
  QoQ % -36.42% -3.35% 84.54% -10.19% -63.51% 129.46% -
  Horiz. % 85.27% 134.11% 138.76% 75.19% 83.72% 229.46% 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 0.6318 0.6218 0.6032 0.5885 0.5746 0.5635 0.5354 11.66%
  QoQ % 1.61% 3.08% 2.50% 2.42% 1.97% 5.25% -
  Horiz. % 118.01% 116.14% 112.66% 109.92% 107.32% 105.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 0.8400 -
P/RPS 2.33 2.16 2.03 2.54 2.81 2.79 2.49 -4.33%
  QoQ % 7.87% 6.40% -20.08% -9.61% 0.72% 12.05% -
  Horiz. % 93.57% 86.75% 81.53% 102.01% 112.85% 112.05% 100.00%
P/EPS 55.16 27.19 28.81 55.47 54.55 25.64 49.41 7.61%
  QoQ % 102.87% -5.62% -48.06% 1.69% 112.75% -48.11% -
  Horiz. % 111.64% 55.03% 58.31% 112.26% 110.40% 51.89% 100.00%
EY 1.81 3.68 3.47 1.80 1.83 3.90 2.02 -7.05%
  QoQ % -50.82% 6.05% 92.78% -1.64% -53.08% 93.07% -
  Horiz. % 89.60% 182.18% 171.78% 89.11% 90.59% 193.07% 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 0.96 0.76 0.85 0.92 1.03 1.34 1.19 -13.33%
  QoQ % 26.32% -10.59% -7.61% -10.68% -23.13% 12.61% -
  Horiz. % 80.67% 63.87% 71.43% 77.31% 86.55% 112.61% 100.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 -
Price 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 0.8300 -
P/RPS 2.42 2.23 1.94 2.41 2.50 1.95 2.46 -1.09%
  QoQ % 8.52% 14.95% -19.50% -3.60% 28.21% -20.73% -
  Horiz. % 98.37% 90.65% 78.86% 97.97% 101.63% 79.27% 100.00%
P/EPS 57.23 28.07 27.54 52.73 48.60 17.95 48.82 11.17%
  QoQ % 103.88% 1.92% -47.77% 8.50% 170.75% -63.23% -
  Horiz. % 117.23% 57.50% 56.41% 108.01% 99.55% 36.77% 100.00%
EY 1.75 3.56 3.63 1.90 2.06 5.57 2.05 -10.00%
  QoQ % -50.84% -1.93% 91.05% -7.77% -63.02% 171.71% -
  Horiz. % 85.37% 173.66% 177.07% 92.68% 100.49% 271.71% 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 0.99 0.78 0.82 0.87 0.92 0.94 1.18 -11.04%
  QoQ % 26.92% -4.88% -5.75% -5.43% -2.13% -20.34% -
  Horiz. % 83.90% 66.10% 69.49% 73.73% 77.97% 79.66% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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