Highlights

[AMTEL] QoQ Quarter Result on 2010-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 30-Nov-2010  [#4]
Profit Trend QoQ -     -63.32%    YoY -     -11.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 14,165 16,495 13,840 13,698 17,673 16,667 11,758 13.18%
  QoQ % -14.13% 19.18% 1.04% -22.49% 6.04% 41.75% -
  Horiz. % 120.47% 140.29% 117.71% 116.50% 150.31% 141.75% 100.00%
PBT 1,169 1,184 688 707 1,828 870 398 104.69%
  QoQ % -1.27% 72.09% -2.69% -61.32% 110.11% 118.59% -
  Horiz. % 293.72% 297.49% 172.86% 177.64% 459.30% 218.59% 100.00%
Tax -24 -12 -35 -111 -106 -70 -48 -36.92%
  QoQ % -100.00% 65.71% 68.47% -4.72% -51.43% -45.83% -
  Horiz. % 50.00% 25.00% 72.92% 231.25% 220.83% 145.83% 100.00%
NP 1,145 1,172 653 596 1,722 800 350 119.90%
  QoQ % -2.30% 79.48% 9.56% -65.39% 115.25% 128.57% -
  Horiz. % 327.14% 334.86% 186.57% 170.29% 492.00% 228.57% 100.00%
NP to SH 1,124 1,161 633 705 1,922 840 388 102.82%
  QoQ % -3.19% 83.41% -10.21% -63.32% 128.81% 116.49% -
  Horiz. % 289.69% 299.23% 163.14% 181.70% 495.36% 216.49% 100.00%
Tax Rate 2.05 % 1.01 % 5.09 % 15.70 % 5.80 % 8.05 % 12.06 % -69.21%
  QoQ % 102.97% -80.16% -67.58% 170.69% -27.95% -33.25% -
  Horiz. % 17.00% 8.37% 42.21% 130.18% 48.09% 66.75% 100.00%
Total Cost 13,020 15,323 13,187 13,102 15,951 15,867 11,408 9.19%
  QoQ % -15.03% 16.20% 0.65% -17.86% 0.53% 39.09% -
  Horiz. % 114.13% 134.32% 115.59% 114.85% 139.82% 139.09% 100.00%
Net Worth 40,439 39,232 38,271 37,369 36,651 34,820 33,770 12.73%
  QoQ % 3.07% 2.51% 2.41% 1.96% 5.26% 3.11% -
  Horiz. % 119.75% 116.17% 113.33% 110.66% 108.53% 103.11% 100.00%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 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
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 40,439 39,232 38,271 37,369 36,651 34,820 33,770 12.73%
  QoQ % 3.07% 2.51% 2.41% 1.96% 5.26% 3.11% -
  Horiz. % 119.75% 116.17% 113.33% 110.66% 108.53% 103.11% 100.00%
NOSH 49,298 49,194 49,453 49,300 49,282 49,411 49,113 0.25%
  QoQ % 0.21% -0.52% 0.31% 0.04% -0.26% 0.61% -
  Horiz. % 100.38% 100.16% 100.69% 100.38% 100.34% 100.61% 100.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 8.08 % 7.11 % 4.72 % 4.35 % 9.74 % 4.80 % 2.98 % 94.09%
  QoQ % 13.64% 50.64% 8.51% -55.34% 102.92% 61.07% -
  Horiz. % 271.14% 238.59% 158.39% 145.97% 326.85% 161.07% 100.00%
ROE 2.78 % 2.96 % 1.65 % 1.89 % 5.24 % 2.41 % 1.15 % 79.83%
  QoQ % -6.08% 79.39% -12.70% -63.93% 117.43% 109.57% -
  Horiz. % 241.74% 257.39% 143.48% 164.35% 455.65% 209.57% 100.00%
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 28.73 33.53 27.99 27.78 35.86 33.73 23.94 12.89%
  QoQ % -14.32% 19.79% 0.76% -22.53% 6.31% 40.89% -
  Horiz. % 120.01% 140.06% 116.92% 116.04% 149.79% 140.89% 100.00%
EPS 2.28 2.36 1.28 1.43 3.90 1.70 0.79 102.32%
  QoQ % -3.39% 84.37% -10.49% -63.33% 129.41% 115.19% -
  Horiz. % 288.61% 298.73% 162.03% 181.01% 493.67% 215.19% 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 0.8203 0.7975 0.7739 0.7580 0.7437 0.7047 0.6876 12.45%
  QoQ % 2.86% 3.05% 2.10% 1.92% 5.53% 2.49% -
  Horiz. % 119.30% 115.98% 112.55% 110.24% 108.16% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 26.14 30.44 25.54 25.27 32.61 30.75 21.69 13.21%
  QoQ % -14.13% 19.19% 1.07% -22.51% 6.05% 41.77% -
  Horiz. % 120.52% 140.34% 117.75% 116.51% 150.35% 141.77% 100.00%
EPS 2.07 2.14 1.17 1.30 3.55 1.55 0.72 101.80%
  QoQ % -3.27% 82.91% -10.00% -63.38% 129.03% 115.28% -
  Horiz. % 287.50% 297.22% 162.50% 180.56% 493.06% 215.28% 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 0.7462 0.7239 0.7062 0.6895 0.6763 0.6425 0.6231 12.73%
  QoQ % 3.08% 2.51% 2.42% 1.95% 5.26% 3.11% -
  Horiz. % 119.76% 116.18% 113.34% 110.66% 108.54% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.6200 0.6800 0.7100 0.7800 1.0000 0.8400 0.8400 -
P/RPS 2.16 2.03 2.54 2.81 2.79 2.49 3.51 -27.59%
  QoQ % 6.40% -20.08% -9.61% 0.72% 12.05% -29.06% -
  Horiz. % 61.54% 57.83% 72.36% 80.06% 79.49% 70.94% 100.00%
P/EPS 27.19 28.81 55.47 54.55 25.64 49.41 106.33 -59.61%
  QoQ % -5.62% -48.06% 1.69% 112.75% -48.11% -53.53% -
  Horiz. % 25.57% 27.09% 52.17% 51.30% 24.11% 46.47% 100.00%
EY 3.68 3.47 1.80 1.83 3.90 2.02 0.94 147.78%
  QoQ % 6.05% 92.78% -1.64% -53.08% 93.07% 114.89% -
  Horiz. % 391.49% 369.15% 191.49% 194.68% 414.89% 214.89% 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 0.76 0.85 0.92 1.03 1.34 1.19 1.22 -27.00%
  QoQ % -10.59% -7.61% -10.68% -23.13% 12.61% -2.46% -
  Horiz. % 62.30% 69.67% 75.41% 84.43% 109.84% 97.54% 100.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 -
Price 0.6400 0.6500 0.6750 0.6950 0.7000 0.8300 0.9000 -
P/RPS 2.23 1.94 2.41 2.50 1.95 2.46 3.76 -29.34%
  QoQ % 14.95% -19.50% -3.60% 28.21% -20.73% -34.57% -
  Horiz. % 59.31% 51.60% 64.10% 66.49% 51.86% 65.43% 100.00%
P/EPS 28.07 27.54 52.73 48.60 17.95 48.82 113.92 -60.60%
  QoQ % 1.92% -47.77% 8.50% 170.75% -63.23% -57.15% -
  Horiz. % 24.64% 24.17% 46.29% 42.66% 15.76% 42.85% 100.00%
EY 3.56 3.63 1.90 2.06 5.57 2.05 0.88 153.24%
  QoQ % -1.93% 91.05% -7.77% -63.02% 171.71% 132.95% -
  Horiz. % 404.55% 412.50% 215.91% 234.09% 632.95% 232.95% 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 0.78 0.82 0.87 0.92 0.94 1.18 1.31 -29.16%
  QoQ % -4.88% -5.75% -5.43% -2.13% -20.34% -9.92% -
  Horiz. % 59.54% 62.60% 66.41% 70.23% 71.76% 90.08% 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