Highlights

[AMTEL] QoQ Quarter Result on 2009-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-Aug-2009  [#3]
Profit Trend QoQ -     457.19%    YoY -     1,423.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 16,667 11,758 16,932 19,606 11,370 7,618 8,948 51.44%
  QoQ % 41.75% -30.56% -13.64% 72.44% 49.25% -14.86% -
  Horiz. % 186.27% 131.40% 189.23% 219.11% 127.07% 85.14% 100.00%
PBT 870 398 856 1,638 370 181 -4,493 -
  QoQ % 118.59% -53.50% -47.74% 342.70% 104.42% 104.03% -
  Horiz. % -19.36% -8.86% -19.05% -36.46% -8.24% -4.03% 100.00%
Tax -70 -48 -26 -51 -122 -73 57 -
  QoQ % -45.83% -84.62% 49.02% 58.20% -67.12% -228.07% -
  Horiz. % -122.81% -84.21% -45.61% -89.47% -214.04% -128.07% 100.00%
NP 800 350 830 1,587 248 108 -4,436 -
  QoQ % 128.57% -57.83% -47.70% 539.92% 129.63% 102.43% -
  Horiz. % -18.03% -7.89% -18.71% -35.78% -5.59% -2.43% 100.00%
NP to SH 840 388 798 1,549 278 93 -4,278 -
  QoQ % 116.49% -51.38% -48.48% 457.19% 198.92% 102.17% -
  Horiz. % -19.64% -9.07% -18.65% -36.21% -6.50% -2.17% 100.00%
Tax Rate 8.05 % 12.06 % 3.04 % 3.11 % 32.97 % 40.33 % - % -
  QoQ % -33.25% 296.71% -2.25% -90.57% -18.25% 0.00% -
  Horiz. % 19.96% 29.90% 7.54% 7.71% 81.75% 100.00% -
Total Cost 15,867 11,408 16,102 18,019 11,122 7,510 13,384 12.03%
  QoQ % 39.09% -29.15% -10.64% 62.01% 48.10% -43.89% -
  Horiz. % 118.55% 85.24% 120.31% 134.63% 83.10% 56.11% 100.00%
Net Worth 34,820 33,770 33,584 32,736 31,379 30,665 30,783 8.57%
  QoQ % 3.11% 0.55% 2.59% 4.32% 2.33% -0.38% -
  Horiz. % 113.11% 109.70% 109.10% 106.34% 101.93% 99.62% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 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
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 34,820 33,770 33,584 32,736 31,379 30,665 30,783 8.57%
  QoQ % 3.11% 0.55% 2.59% 4.32% 2.33% -0.38% -
  Horiz. % 113.11% 109.70% 109.10% 106.34% 101.93% 99.62% 100.00%
NOSH 49,411 49,113 49,403 49,331 49,642 48,947 49,285 0.17%
  QoQ % 0.61% -0.59% 0.15% -0.63% 1.42% -0.69% -
  Horiz. % 100.26% 99.65% 100.24% 100.09% 100.72% 99.31% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 4.80 % 2.98 % 4.90 % 8.09 % 2.18 % 1.42 % -49.58 % -
  QoQ % 61.07% -39.18% -39.43% 271.10% 53.52% 102.86% -
  Horiz. % -9.68% -6.01% -9.88% -16.32% -4.40% -2.86% 100.00%
ROE 2.41 % 1.15 % 2.38 % 4.73 % 0.89 % 0.30 % -13.90 % -
  QoQ % 109.57% -51.68% -49.68% 431.46% 196.67% 102.16% -
  Horiz. % -17.34% -8.27% -17.12% -34.03% -6.40% -2.16% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 33.73 23.94 34.27 39.74 22.90 15.56 18.16 51.16%
  QoQ % 40.89% -30.14% -13.76% 73.54% 47.17% -14.32% -
  Horiz. % 185.74% 131.83% 188.71% 218.83% 126.10% 85.68% 100.00%
EPS 1.70 0.79 1.62 3.14 0.56 0.19 -8.68 -
  QoQ % 115.19% -51.23% -48.41% 460.71% 194.74% 102.19% -
  Horiz. % -19.59% -9.10% -18.66% -36.18% -6.45% -2.19% 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 0.7047 0.6876 0.6798 0.6636 0.6321 0.6265 0.6246 8.38%
  QoQ % 2.49% 1.15% 2.44% 4.98% 0.89% 0.30% -
  Horiz. % 112.82% 110.09% 108.84% 106.24% 101.20% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 30.75 21.69 31.24 36.18 20.98 14.06 16.51 51.44%
  QoQ % 41.77% -30.57% -13.65% 72.45% 49.22% -14.84% -
  Horiz. % 186.25% 131.37% 189.22% 219.14% 127.07% 85.16% 100.00%
EPS 1.55 0.72 1.47 2.86 0.51 0.17 -7.89 -
  QoQ % 115.28% -51.02% -48.60% 460.78% 200.00% 102.15% -
  Horiz. % -19.65% -9.13% -18.63% -36.25% -6.46% -2.15% 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 0.6425 0.6231 0.6197 0.6040 0.5790 0.5658 0.5680 8.57%
  QoQ % 3.11% 0.55% 2.60% 4.32% 2.33% -0.39% -
  Horiz. % 113.12% 109.70% 109.10% 106.34% 101.94% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.8400 0.8400 0.5300 0.5500 0.5000 0.4800 0.5000 -
P/RPS 2.49 3.51 1.55 1.38 2.18 3.08 2.75 -6.41%
  QoQ % -29.06% 126.45% 12.32% -36.70% -29.22% 12.00% -
  Horiz. % 90.55% 127.64% 56.36% 50.18% 79.27% 112.00% 100.00%
P/EPS 49.41 106.33 32.81 17.52 89.29 252.63 -5.76 -
  QoQ % -53.53% 224.08% 87.27% -80.38% -64.66% 4,485.94% -
  Horiz. % -857.81% -1,846.01% -569.62% -304.17% -1,550.17% -4,385.94% 100.00%
EY 2.02 0.94 3.05 5.71 1.12 0.40 -17.36 -
  QoQ % 114.89% -69.18% -46.58% 409.82% 180.00% 102.30% -
  Horiz. % -11.64% -5.41% -17.57% -32.89% -6.45% -2.30% 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 1.19 1.22 0.78 0.83 0.79 0.77 0.80 30.34%
  QoQ % -2.46% 56.41% -6.02% 5.06% 2.60% -3.75% -
  Horiz. % 148.75% 152.50% 97.50% 103.75% 98.75% 96.25% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 27/04/10 25/01/10 28/10/09 21/07/09 23/04/09 - -
Price 0.8300 0.9000 0.9400 0.5500 0.5500 0.5000 0.0000 -
P/RPS 2.46 3.76 2.74 1.38 2.40 3.21 0.00 -
  QoQ % -34.57% 37.23% 98.55% -42.50% -25.23% 0.00% -
  Horiz. % 76.64% 117.13% 85.36% 42.99% 74.77% 100.00% -
P/EPS 48.82 113.92 58.20 17.52 98.21 263.16 0.00 -
  QoQ % -57.15% 95.74% 232.19% -82.16% -62.68% 0.00% -
  Horiz. % 18.55% 43.29% 22.12% 6.66% 37.32% 100.00% -
EY 2.05 0.88 1.72 5.71 1.02 0.38 0.00 -
  QoQ % 132.95% -48.84% -69.88% 459.80% 168.42% 0.00% -
  Horiz. % 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 1.18 1.31 1.38 0.83 0.87 0.80 0.00 -
  QoQ % -9.92% -5.07% 66.27% -4.60% 8.75% 0.00% -
  Horiz. % 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.
 


 

199  236  550  1340 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.32+0.005 
 HSI-C7J 0.22-0.03 
 GPACKET-WB 0.2650.00 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.395-0.06 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers