Highlights

[AMTEL] QoQ Quarter Result on 2008-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2008
Quarter 30-Nov-2008  [#4]
Profit Trend QoQ -     -1.02%    YoY -     -456.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
Revenue 19,606 11,370 7,618 8,948 8,906 12,089 10,793 61.09%
  QoQ % 72.44% 49.25% -14.86% 0.47% -26.33% 12.01% -
  Horiz. % 181.65% 105.35% 70.58% 82.91% 82.52% 112.01% 100.00%
PBT 1,638 370 181 -4,493 -4,442 53 540 142.61%
  QoQ % 342.70% 104.42% 104.03% -1.15% -8,481.13% -90.19% -
  Horiz. % 303.33% 68.52% 33.52% -832.04% -822.59% 9.81% 100.00%
Tax -51 -122 -73 57 57 -21 -43 14.60%
  QoQ % 58.20% -67.12% -228.07% 0.00% 371.43% 51.16% -
  Horiz. % 118.60% 283.72% 169.77% -132.56% -132.56% 48.84% 100.00%
NP 1,587 248 108 -4,436 -4,385 32 497 152.76%
  QoQ % 539.92% 129.63% 102.43% -1.16% -13,803.12% -93.56% -
  Horiz. % 319.32% 49.90% 21.73% -892.56% -882.29% 6.44% 100.00%
NP to SH 1,549 278 93 -4,278 -4,235 -117 472 158.35%
  QoQ % 457.19% 198.92% 102.17% -1.02% -3,519.66% -124.79% -
  Horiz. % 328.18% 58.90% 19.70% -906.36% -897.25% -24.79% 100.00%
Tax Rate 3.11 % 32.97 % 40.33 % - % - % 39.62 % 7.96 % -52.79%
  QoQ % -90.57% -18.25% 0.00% 0.00% 0.00% 397.74% -
  Horiz. % 39.07% 414.20% 506.66% 0.00% 0.00% 497.74% 100.00%
Total Cost 18,019 11,122 7,510 13,384 13,291 12,057 10,296 56.36%
  QoQ % 62.01% 48.10% -43.89% 0.70% 10.23% 17.10% -
  Horiz. % 175.01% 108.02% 72.94% 129.99% 129.09% 117.10% 100.00%
Net Worth 32,736 31,379 30,665 30,783 30,838 34,680 35,100 -5.42%
  QoQ % 4.32% 2.33% -0.38% -0.18% -11.08% -1.19% -
  Horiz. % 93.27% 89.40% 87.37% 87.70% 87.86% 98.81% 100.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 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
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
Net Worth 32,736 31,379 30,665 30,783 30,838 34,680 35,100 -5.42%
  QoQ % 4.32% 2.33% -0.38% -0.18% -11.08% -1.19% -
  Horiz. % 93.27% 89.40% 87.37% 87.70% 87.86% 98.81% 100.00%
NOSH 49,331 49,642 48,947 49,285 49,301 48,750 49,166 0.27%
  QoQ % -0.63% 1.42% -0.69% -0.03% 1.13% -0.85% -
  Horiz. % 100.33% 100.97% 99.55% 100.24% 100.27% 99.15% 100.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
NP Margin 8.09 % 2.18 % 1.42 % -49.58 % -49.24 % 0.26 % 4.60 % 56.98%
  QoQ % 271.10% 53.52% 102.86% -0.69% -19,038.46% -94.35% -
  Horiz. % 175.87% 47.39% 30.87% -1,077.83% -1,070.43% 5.65% 100.00%
ROE 4.73 % 0.89 % 0.30 % -13.90 % -13.73 % -0.34 % 1.34 % 173.83%
  QoQ % 431.46% 196.67% 102.16% -1.24% -3,938.24% -125.37% -
  Horiz. % 352.99% 66.42% 22.39% -1,037.31% -1,024.63% -25.37% 100.00%
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
RPS 39.74 22.90 15.56 18.16 18.06 24.80 21.95 60.66%
  QoQ % 73.54% 47.17% -14.32% 0.55% -27.18% 12.98% -
  Horiz. % 181.05% 104.33% 70.89% 82.73% 82.28% 112.98% 100.00%
EPS 3.14 0.56 0.19 -8.68 -8.59 -0.24 0.96 157.66%
  QoQ % 460.71% 194.74% 102.19% -1.05% -3,479.17% -125.00% -
  Horiz. % 327.08% 58.33% 19.79% -904.17% -894.79% -25.00% 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 0.6636 0.6321 0.6265 0.6246 0.6255 0.7114 0.7139 -5.67%
  QoQ % 4.98% 0.89% 0.30% -0.14% -12.07% -0.35% -
  Horiz. % 92.95% 88.54% 87.76% 87.49% 87.62% 99.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
RPS 36.18 20.98 14.06 16.51 16.43 22.31 19.91 61.13%
  QoQ % 72.45% 49.22% -14.84% 0.49% -26.36% 12.05% -
  Horiz. % 181.72% 105.37% 70.62% 82.92% 82.52% 112.05% 100.00%
EPS 2.86 0.51 0.17 -7.89 -7.81 -0.22 0.87 158.70%
  QoQ % 460.78% 200.00% 102.15% -1.02% -3,450.00% -125.29% -
  Horiz. % 328.74% 58.62% 19.54% -906.90% -897.70% -25.29% 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 0.6040 0.5790 0.5658 0.5680 0.5690 0.6399 0.6476 -5.41%
  QoQ % 4.32% 2.33% -0.39% -0.18% -11.08% -1.19% -
  Horiz. % 93.27% 89.41% 87.37% 87.71% 87.86% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 28/11/08 29/08/08 30/05/08 -
Price 0.5500 0.5000 0.4800 0.5000 0.5000 0.6800 0.7400 -
P/RPS 1.38 2.18 3.08 2.75 2.77 2.74 3.37 -50.99%
  QoQ % -36.70% -29.22% 12.00% -0.72% 1.09% -18.69% -
  Horiz. % 40.95% 64.69% 91.39% 81.60% 82.20% 81.31% 100.00%
P/EPS 17.52 89.29 252.63 -5.76 -5.82 -283.33 77.08 -69.37%
  QoQ % -80.38% -64.66% 4,485.94% 1.03% 97.95% -467.58% -
  Horiz. % 22.73% 115.84% 327.75% -7.47% -7.55% -367.58% 100.00%
EY 5.71 1.12 0.40 -17.36 -17.18 -0.35 1.30 226.07%
  QoQ % 409.82% 180.00% 102.30% -1.05% -4,808.57% -126.92% -
  Horiz. % 439.23% 86.15% 30.77% -1,335.38% -1,321.54% -26.92% 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 0.83 0.79 0.77 0.80 0.80 0.96 1.04 -16.49%
  QoQ % 5.06% 2.60% -3.75% 0.00% -16.67% -7.69% -
  Horiz. % 79.81% 75.96% 74.04% 76.92% 76.92% 92.31% 100.00%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 CAGR
Date 28/10/09 21/07/09 23/04/09 - 27/02/09 24/10/08 28/07/08 -
Price 0.5500 0.5500 0.5000 0.0000 0.4800 0.5100 0.5700 -
P/RPS 1.38 2.40 3.21 0.00 2.66 2.06 2.60 -39.70%
  QoQ % -42.50% -25.23% 0.00% 0.00% 29.13% -20.77% -
  Horiz. % 53.08% 92.31% 123.46% 0.00% 102.31% 79.23% 100.00%
P/EPS 17.52 98.21 263.16 0.00 -5.59 -212.50 59.38 -62.28%
  QoQ % -82.16% -62.68% 0.00% 0.00% 97.37% -457.86% -
  Horiz. % 29.50% 165.39% 443.18% 0.00% -9.41% -357.86% 100.00%
EY 5.71 1.02 0.38 0.00 -17.90 -0.47 1.68 165.68%
  QoQ % 459.80% 168.42% 0.00% 0.00% -3,708.51% -127.98% -
  Horiz. % 339.88% 60.71% 22.62% 0.00% -1,065.48% -27.98% 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 0.83 0.87 0.80 0.00 0.77 0.72 0.80 2.98%
  QoQ % -4.60% 8.75% 0.00% 0.00% 6.94% -10.00% -
  Horiz. % 103.75% 108.75% 100.00% 0.00% 96.25% 90.00% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers