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 - 49,665
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.
 


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. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
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. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers