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 - 49,665
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.
 


FEATURED EVENT
 

249  242  532  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.14+0.01 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers