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 - 65,036
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 25.63 18.08 26.03 30.15 17.48 11.71 13.76 51.44%
  QoQ % 41.76% -30.54% -13.67% 72.48% 49.27% -14.90% -
  Horiz. % 186.26% 131.40% 189.17% 219.11% 127.03% 85.10% 100.00%
EPS 1.29 0.60 1.23 2.38 0.43 0.14 -6.58 -
  QoQ % 115.00% -51.22% -48.32% 453.49% 207.14% 102.13% -
  Horiz. % -19.60% -9.12% -18.69% -36.17% -6.53% -2.13% 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 0.5354 0.5193 0.5164 0.5034 0.4825 0.4715 0.4733 8.57%
  QoQ % 3.10% 0.56% 2.58% 4.33% 2.33% -0.38% -
  Horiz. % 113.12% 109.72% 109.11% 106.36% 101.94% 99.62% 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.
 


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
 
 

226  639  595  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.89+0.18 
 AT 0.18+0.005 
 DNEX 0.27+0.045 
 FINTEC 0.08+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.34+0.01 
 VSOLAR 0.04+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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