Highlights

[AMTEL] QoQ Quarter Result on 2008-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 24-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2008
Quarter 31-Aug-2008  [#3]
Profit Trend QoQ -     -124.79%    YoY -     72.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 7,618 8,948 8,906 12,089 10,793 9,524 10,377 -21.92%
  QoQ % -14.86% 0.47% -26.33% 12.01% 13.32% -8.22% -
  Horiz. % 73.41% 86.23% 85.82% 116.50% 104.01% 91.78% 100.00%
PBT 181 -4,493 -4,442 53 540 -570 -985 -
  QoQ % 104.03% -1.15% -8,481.13% -90.19% 194.74% 42.13% -
  Horiz. % -18.38% 456.14% 450.96% -5.38% -54.82% 57.87% 100.00%
Tax -73 57 57 -21 -43 -59 203 -
  QoQ % -228.07% 0.00% 371.43% 51.16% 27.12% -129.06% -
  Horiz. % -35.96% 28.08% 28.08% -10.34% -21.18% -29.06% 100.00%
NP 108 -4,436 -4,385 32 497 -629 -782 -
  QoQ % 102.43% -1.16% -13,803.12% -93.56% 179.01% 19.57% -
  Horiz. % -13.81% 567.26% 560.74% -4.09% -63.55% 80.43% 100.00%
NP to SH 93 -4,278 -4,235 -117 472 -562 -769 -
  QoQ % 102.17% -1.02% -3,519.66% -124.79% 183.99% 26.92% -
  Horiz. % -12.09% 556.31% 550.72% 15.21% -61.38% 73.08% 100.00%
Tax Rate 40.33 % - % - % 39.62 % 7.96 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 397.74% 0.00% 0.00% -
  Horiz. % 506.66% 0.00% 0.00% 497.74% 100.00% - -
Total Cost 7,510 13,384 13,291 12,057 10,296 10,153 11,159 -27.17%
  QoQ % -43.89% 0.70% 10.23% 17.10% 1.41% -9.02% -
  Horiz. % 67.30% 119.94% 119.11% 108.05% 92.27% 90.98% 100.00%
Net Worth 30,665 30,783 30,838 34,680 35,100 34,740 35,314 -10.68%
  QoQ % -0.38% -0.18% -11.08% -1.19% 1.04% -1.63% -
  Horiz. % 86.84% 87.17% 87.32% 98.21% 99.39% 98.37% 100.00%
Dividend
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 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
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 30,665 30,783 30,838 34,680 35,100 34,740 35,314 -10.68%
  QoQ % -0.38% -0.18% -11.08% -1.19% 1.04% -1.63% -
  Horiz. % 86.84% 87.17% 87.32% 98.21% 99.39% 98.37% 100.00%
NOSH 48,947 49,285 49,301 48,750 49,166 49,298 49,411 -0.75%
  QoQ % -0.69% -0.03% 1.13% -0.85% -0.27% -0.23% -
  Horiz. % 99.06% 99.74% 99.78% 98.66% 99.50% 99.77% 100.00%
Ratio Analysis
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 1.42 % -49.58 % -49.24 % 0.26 % 4.60 % -6.60 % -7.54 % -
  QoQ % 102.86% -0.69% -19,038.46% -94.35% 169.70% 12.47% -
  Horiz. % -18.83% 657.56% 653.05% -3.45% -61.01% 87.53% 100.00%
ROE 0.30 % -13.90 % -13.73 % -0.34 % 1.34 % -1.62 % -2.18 % -
  QoQ % 102.16% -1.24% -3,938.24% -125.37% 182.72% 25.69% -
  Horiz. % -13.76% 637.61% 629.82% 15.60% -61.47% 74.31% 100.00%
Per Share
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 15.56 18.16 18.06 24.80 21.95 19.32 21.00 -21.34%
  QoQ % -14.32% 0.55% -27.18% 12.98% 13.61% -8.00% -
  Horiz. % 74.10% 86.48% 86.00% 118.10% 104.52% 92.00% 100.00%
EPS 0.19 -8.68 -8.59 -0.24 0.96 -1.14 -1.56 -
  QoQ % 102.19% -1.05% -3,479.17% -125.00% 184.21% 26.92% -
  Horiz. % -12.18% 556.41% 550.64% 15.38% -61.54% 73.08% 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 0.6265 0.6246 0.6255 0.7114 0.7139 0.7047 0.7147 -10.01%
  QoQ % 0.30% -0.14% -12.07% -0.35% 1.31% -1.40% -
  Horiz. % 87.66% 87.39% 87.52% 99.54% 99.89% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 11.71 13.76 13.69 18.59 16.60 14.64 15.96 -21.95%
  QoQ % -14.90% 0.51% -26.36% 11.99% 13.39% -8.27% -
  Horiz. % 73.37% 86.22% 85.78% 116.48% 104.01% 91.73% 100.00%
EPS 0.14 -6.58 -6.51 -0.18 0.73 -0.86 -1.18 -
  QoQ % 102.13% -1.08% -3,516.67% -124.66% 184.88% 27.12% -
  Horiz. % -11.86% 557.63% 551.69% 15.25% -61.86% 72.88% 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 0.4715 0.4733 0.4742 0.5333 0.5397 0.5342 0.5430 -10.69%
  QoQ % -0.38% -0.19% -11.08% -1.19% 1.03% -1.62% -
  Horiz. % 86.83% 87.16% 87.33% 98.21% 99.39% 98.38% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 27/02/09 28/11/08 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.4800 0.5000 0.5000 0.6800 0.7400 0.8300 0.8900 -
P/RPS 3.08 2.75 2.77 2.74 3.37 4.30 4.24 -22.57%
  QoQ % 12.00% -0.72% 1.09% -18.69% -21.63% 1.42% -
  Horiz. % 72.64% 64.86% 65.33% 64.62% 79.48% 101.42% 100.00%
P/EPS 252.63 -5.76 -5.82 -283.33 77.08 -72.81 -57.19 -
  QoQ % 4,485.94% 1.03% 97.95% -467.58% 205.86% -27.31% -
  Horiz. % -441.74% 10.07% 10.18% 495.42% -134.78% 127.31% 100.00%
EY 0.40 -17.36 -17.18 -0.35 1.30 -1.37 -1.75 -
  QoQ % 102.30% -1.05% -4,808.57% -126.92% 194.89% 21.71% -
  Horiz. % -22.86% 992.00% 981.71% 20.00% -74.29% 78.29% 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 0.77 0.80 0.80 0.96 1.04 1.18 1.25 -32.15%
  QoQ % -3.75% 0.00% -16.67% -7.69% -11.86% -5.60% -
  Horiz. % 61.60% 64.00% 64.00% 76.80% 83.20% 94.40% 100.00%
Price Multiplier on Announcement Date
28/02/09 30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 23/04/09 - 27/02/09 24/10/08 28/07/08 25/04/08 31/01/08 -
Price 0.5000 0.0000 0.4800 0.5100 0.5700 0.7200 0.8700 -
P/RPS 3.21 0.00 2.66 2.06 2.60 3.73 4.14 -18.43%
  QoQ % 0.00% 0.00% 29.13% -20.77% -30.29% -9.90% -
  Horiz. % 77.54% 0.00% 64.25% 49.76% 62.80% 90.10% 100.00%
P/EPS 263.16 0.00 -5.59 -212.50 59.38 -63.16 -55.90 -
  QoQ % 0.00% 0.00% 97.37% -457.86% 194.02% -12.99% -
  Horiz. % -470.77% -0.00% 10.00% 380.14% -106.23% 112.99% 100.00%
EY 0.38 0.00 -17.90 -0.47 1.68 -1.58 -1.79 -
  QoQ % 0.00% 0.00% -3,708.51% -127.98% 206.33% 11.73% -
  Horiz. % -21.23% -0.00% 1,000.00% 26.26% -93.85% 88.27% 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 0.80 0.00 0.77 0.72 0.80 1.02 1.22 -28.66%
  QoQ % 0.00% 0.00% 6.94% -10.00% -21.57% -16.39% -
  Horiz. % 65.57% 0.00% 63.11% 59.02% 65.57% 83.61% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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!
PARTNERS & BROKERS