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 - 49,665
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 31.21 26.14 30.44 25.54 25.27 32.61 30.75 0.99%
  QoQ % 19.40% -14.13% 19.19% 1.07% -22.51% 6.05% -
  Horiz. % 101.50% 85.01% 98.99% 83.06% 82.18% 106.05% 100.00%
EPS 1.32 2.07 2.14 1.17 1.30 3.55 1.55 -10.15%
  QoQ % -36.23% -3.27% 82.91% -10.00% -63.38% 129.03% -
  Horiz. % 85.16% 133.55% 138.06% 75.48% 83.87% 229.03% 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 0.7581 0.7462 0.7239 0.7062 0.6895 0.6763 0.6425 11.65%
  QoQ % 1.59% 3.08% 2.51% 2.42% 1.95% 5.26% -
  Horiz. % 117.99% 116.14% 112.67% 109.91% 107.32% 105.26% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
6. This Stock Will Fly On Monday - Herbert Chua Herbert
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers