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 - 65,036
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 21.78 25.36 21.28 21.06 27.17 25.63 18.08 13.18%
  QoQ % -14.12% 19.17% 1.04% -22.49% 6.01% 41.76% -
  Horiz. % 120.46% 140.27% 117.70% 116.48% 150.28% 141.76% 100.00%
EPS 1.73 1.79 0.97 1.08 2.96 1.29 0.60 102.19%
  QoQ % -3.35% 84.54% -10.19% -63.51% 129.46% 115.00% -
  Horiz. % 288.33% 298.33% 161.67% 180.00% 493.33% 215.00% 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 0.6218 0.6032 0.5885 0.5746 0.5635 0.5354 0.5193 12.72%
  QoQ % 3.08% 2.50% 2.42% 1.97% 5.25% 3.10% -
  Horiz. % 119.74% 116.16% 113.33% 110.65% 108.51% 103.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS