Highlights

[AMTEL] QoQ Quarter Result on 2009-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 30-Nov-2009  [#4]
Profit Trend QoQ -     -48.48%    YoY -     118.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 17,673 16,667 11,758 16,932 19,606 11,370 7,618 74.98%
  QoQ % 6.04% 41.75% -30.56% -13.64% 72.44% 49.25% -
  Horiz. % 231.99% 218.78% 154.34% 222.26% 257.36% 149.25% 100.00%
PBT 1,828 870 398 856 1,638 370 181 365.27%
  QoQ % 110.11% 118.59% -53.50% -47.74% 342.70% 104.42% -
  Horiz. % 1,009.94% 480.66% 219.89% 472.93% 904.97% 204.42% 100.00%
Tax -106 -70 -48 -26 -51 -122 -73 28.14%
  QoQ % -51.43% -45.83% -84.62% 49.02% 58.20% -67.12% -
  Horiz. % 145.21% 95.89% 65.75% 35.62% 69.86% 167.12% 100.00%
NP 1,722 800 350 830 1,587 248 108 530.30%
  QoQ % 115.25% 128.57% -57.83% -47.70% 539.92% 129.63% -
  Horiz. % 1,594.44% 740.74% 324.07% 768.52% 1,469.44% 229.63% 100.00%
NP to SH 1,922 840 388 798 1,549 278 93 648.95%
  QoQ % 128.81% 116.49% -51.38% -48.48% 457.19% 198.92% -
  Horiz. % 2,066.67% 903.23% 417.20% 858.06% 1,665.59% 298.92% 100.00%
Tax Rate 5.80 % 8.05 % 12.06 % 3.04 % 3.11 % 32.97 % 40.33 % -72.45%
  QoQ % -27.95% -33.25% 296.71% -2.25% -90.57% -18.25% -
  Horiz. % 14.38% 19.96% 29.90% 7.54% 7.71% 81.75% 100.00%
Total Cost 15,951 15,867 11,408 16,102 18,019 11,122 7,510 65.01%
  QoQ % 0.53% 39.09% -29.15% -10.64% 62.01% 48.10% -
  Horiz. % 212.40% 211.28% 151.90% 214.41% 239.93% 148.10% 100.00%
Net Worth 36,651 34,820 33,770 33,584 32,736 31,379 30,665 12.59%
  QoQ % 5.26% 3.11% 0.55% 2.59% 4.32% 2.33% -
  Horiz. % 119.52% 113.55% 110.13% 109.52% 106.75% 102.33% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 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
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 36,651 34,820 33,770 33,584 32,736 31,379 30,665 12.59%
  QoQ % 5.26% 3.11% 0.55% 2.59% 4.32% 2.33% -
  Horiz. % 119.52% 113.55% 110.13% 109.52% 106.75% 102.33% 100.00%
NOSH 49,282 49,411 49,113 49,403 49,331 49,642 48,947 0.45%
  QoQ % -0.26% 0.61% -0.59% 0.15% -0.63% 1.42% -
  Horiz. % 100.68% 100.95% 100.34% 100.93% 100.78% 101.42% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.74 % 4.80 % 2.98 % 4.90 % 8.09 % 2.18 % 1.42 % 259.74%
  QoQ % 102.92% 61.07% -39.18% -39.43% 271.10% 53.52% -
  Horiz. % 685.92% 338.03% 209.86% 345.07% 569.72% 153.52% 100.00%
ROE 5.24 % 2.41 % 1.15 % 2.38 % 4.73 % 0.89 % 0.30 % 569.70%
  QoQ % 117.43% 109.57% -51.68% -49.68% 431.46% 196.67% -
  Horiz. % 1,746.67% 803.33% 383.33% 793.33% 1,576.67% 296.67% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 35.86 33.73 23.94 34.27 39.74 22.90 15.56 74.21%
  QoQ % 6.31% 40.89% -30.14% -13.76% 73.54% 47.17% -
  Horiz. % 230.46% 216.77% 153.86% 220.24% 255.40% 147.17% 100.00%
EPS 3.90 1.70 0.79 1.62 3.14 0.56 0.19 645.56%
  QoQ % 129.41% 115.19% -51.23% -48.41% 460.71% 194.74% -
  Horiz. % 2,052.63% 894.74% 415.79% 852.63% 1,652.63% 294.74% 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 0.7437 0.7047 0.6876 0.6798 0.6636 0.6321 0.6265 12.08%
  QoQ % 5.53% 2.49% 1.15% 2.44% 4.98% 0.89% -
  Horiz. % 118.71% 112.48% 109.75% 108.51% 105.92% 100.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 32.61 30.75 21.69 31.24 36.18 20.98 14.06 74.95%
  QoQ % 6.05% 41.77% -30.57% -13.65% 72.45% 49.22% -
  Horiz. % 231.93% 218.71% 154.27% 222.19% 257.33% 149.22% 100.00%
EPS 3.55 1.55 0.72 1.47 2.86 0.51 0.17 654.13%
  QoQ % 129.03% 115.28% -51.02% -48.60% 460.78% 200.00% -
  Horiz. % 2,088.24% 911.76% 423.53% 864.71% 1,682.35% 300.00% 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 0.6763 0.6425 0.6231 0.6197 0.6040 0.5790 0.5658 12.59%
  QoQ % 5.26% 3.11% 0.55% 2.60% 4.32% 2.33% -
  Horiz. % 119.53% 113.56% 110.13% 109.53% 106.75% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.0000 0.8400 0.8400 0.5300 0.5500 0.5000 0.4800 -
P/RPS 2.79 2.49 3.51 1.55 1.38 2.18 3.08 -6.36%
  QoQ % 12.05% -29.06% 126.45% 12.32% -36.70% -29.22% -
  Horiz. % 90.58% 80.84% 113.96% 50.32% 44.81% 70.78% 100.00%
P/EPS 25.64 49.41 106.33 32.81 17.52 89.29 252.63 -78.15%
  QoQ % -48.11% -53.53% 224.08% 87.27% -80.38% -64.66% -
  Horiz. % 10.15% 19.56% 42.09% 12.99% 6.94% 35.34% 100.00%
EY 3.90 2.02 0.94 3.05 5.71 1.12 0.40 354.50%
  QoQ % 93.07% 114.89% -69.18% -46.58% 409.82% 180.00% -
  Horiz. % 975.00% 505.00% 235.00% 762.50% 1,427.50% 280.00% 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 1.34 1.19 1.22 0.78 0.83 0.79 0.77 44.53%
  QoQ % 12.61% -2.46% 56.41% -6.02% 5.06% 2.60% -
  Horiz. % 174.03% 154.55% 158.44% 101.30% 107.79% 102.60% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 28/07/10 27/04/10 25/01/10 28/10/09 21/07/09 23/04/09 -
Price 0.7000 0.8300 0.9000 0.9400 0.5500 0.5500 0.5000 -
P/RPS 1.95 2.46 3.76 2.74 1.38 2.40 3.21 -28.21%
  QoQ % -20.73% -34.57% 37.23% 98.55% -42.50% -25.23% -
  Horiz. % 60.75% 76.64% 117.13% 85.36% 42.99% 74.77% 100.00%
P/EPS 17.95 48.82 113.92 58.20 17.52 98.21 263.16 -83.22%
  QoQ % -63.23% -57.15% 95.74% 232.19% -82.16% -62.68% -
  Horiz. % 6.82% 18.55% 43.29% 22.12% 6.66% 37.32% 100.00%
EY 5.57 2.05 0.88 1.72 5.71 1.02 0.38 496.01%
  QoQ % 171.71% 132.95% -48.84% -69.88% 459.80% 168.42% -
  Horiz. % 1,465.79% 539.47% 231.58% 452.63% 1,502.63% 268.42% 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 0.94 1.18 1.31 1.38 0.83 0.87 0.80 11.32%
  QoQ % -20.34% -9.92% -5.07% 66.27% -4.60% 8.75% -
  Horiz. % 117.50% 147.50% 163.75% 172.50% 103.75% 108.75% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers