Highlights

[AMTEL] QoQ Quarter Result on 2010-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-Aug-2010  [#3]
Profit Trend QoQ -     128.81%    YoY -     24.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 16,495 13,840 13,698 17,673 16,667 11,758 16,932 -1.73%
  QoQ % 19.18% 1.04% -22.49% 6.04% 41.75% -30.56% -
  Horiz. % 97.42% 81.74% 80.90% 104.38% 98.43% 69.44% 100.00%
PBT 1,184 688 707 1,828 870 398 856 24.17%
  QoQ % 72.09% -2.69% -61.32% 110.11% 118.59% -53.50% -
  Horiz. % 138.32% 80.37% 82.59% 213.55% 101.64% 46.50% 100.00%
Tax -12 -35 -111 -106 -70 -48 -26 -40.31%
  QoQ % 65.71% 68.47% -4.72% -51.43% -45.83% -84.62% -
  Horiz. % 46.15% 134.62% 426.92% 407.69% 269.23% 184.62% 100.00%
NP 1,172 653 596 1,722 800 350 830 25.89%
  QoQ % 79.48% 9.56% -65.39% 115.25% 128.57% -57.83% -
  Horiz. % 141.20% 78.67% 71.81% 207.47% 96.39% 42.17% 100.00%
NP to SH 1,161 633 705 1,922 840 388 798 28.43%
  QoQ % 83.41% -10.21% -63.32% 128.81% 116.49% -51.38% -
  Horiz. % 145.49% 79.32% 88.35% 240.85% 105.26% 48.62% 100.00%
Tax Rate 1.01 % 5.09 % 15.70 % 5.80 % 8.05 % 12.06 % 3.04 % -52.06%
  QoQ % -80.16% -67.58% 170.69% -27.95% -33.25% 296.71% -
  Horiz. % 33.22% 167.43% 516.45% 190.79% 264.80% 396.71% 100.00%
Total Cost 15,323 13,187 13,102 15,951 15,867 11,408 16,102 -3.25%
  QoQ % 16.20% 0.65% -17.86% 0.53% 39.09% -29.15% -
  Horiz. % 95.16% 81.90% 81.37% 99.06% 98.54% 70.85% 100.00%
Net Worth 39,232 38,271 37,369 36,651 34,820 33,770 33,584 10.93%
  QoQ % 2.51% 2.41% 1.96% 5.26% 3.11% 0.55% -
  Horiz. % 116.82% 113.96% 111.27% 109.13% 103.68% 100.55% 100.00%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 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
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 39,232 38,271 37,369 36,651 34,820 33,770 33,584 10.93%
  QoQ % 2.51% 2.41% 1.96% 5.26% 3.11% 0.55% -
  Horiz. % 116.82% 113.96% 111.27% 109.13% 103.68% 100.55% 100.00%
NOSH 49,194 49,453 49,300 49,282 49,411 49,113 49,403 -0.28%
  QoQ % -0.52% 0.31% 0.04% -0.26% 0.61% -0.59% -
  Horiz. % 99.58% 100.10% 99.79% 99.75% 100.02% 99.41% 100.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 7.11 % 4.72 % 4.35 % 9.74 % 4.80 % 2.98 % 4.90 % 28.20%
  QoQ % 50.64% 8.51% -55.34% 102.92% 61.07% -39.18% -
  Horiz. % 145.10% 96.33% 88.78% 198.78% 97.96% 60.82% 100.00%
ROE 2.96 % 1.65 % 1.89 % 5.24 % 2.41 % 1.15 % 2.38 % 15.66%
  QoQ % 79.39% -12.70% -63.93% 117.43% 109.57% -51.68% -
  Horiz. % 124.37% 69.33% 79.41% 220.17% 101.26% 48.32% 100.00%
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 33.53 27.99 27.78 35.86 33.73 23.94 34.27 -1.45%
  QoQ % 19.79% 0.76% -22.53% 6.31% 40.89% -30.14% -
  Horiz. % 97.84% 81.67% 81.06% 104.64% 98.42% 69.86% 100.00%
EPS 2.36 1.28 1.43 3.90 1.70 0.79 1.62 28.54%
  QoQ % 84.37% -10.49% -63.33% 129.41% 115.19% -51.23% -
  Horiz. % 145.68% 79.01% 88.27% 240.74% 104.94% 48.77% 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 0.7975 0.7739 0.7580 0.7437 0.7047 0.6876 0.6798 11.24%
  QoQ % 3.05% 2.10% 1.92% 5.53% 2.49% 1.15% -
  Horiz. % 117.31% 113.84% 111.50% 109.40% 103.66% 101.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 25.36 21.28 21.06 27.17 25.63 18.08 26.03 -1.72%
  QoQ % 19.17% 1.04% -22.49% 6.01% 41.76% -30.54% -
  Horiz. % 97.43% 81.75% 80.91% 104.38% 98.46% 69.46% 100.00%
EPS 1.79 0.97 1.08 2.96 1.29 0.60 1.23 28.45%
  QoQ % 84.54% -10.19% -63.51% 129.46% 115.00% -51.22% -
  Horiz. % 145.53% 78.86% 87.80% 240.65% 104.88% 48.78% 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 0.6032 0.5885 0.5746 0.5635 0.5354 0.5193 0.5164 10.92%
  QoQ % 2.50% 2.42% 1.97% 5.25% 3.10% 0.56% -
  Horiz. % 116.81% 113.96% 111.27% 109.12% 103.68% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.6800 0.7100 0.7800 1.0000 0.8400 0.8400 0.5300 -
P/RPS 2.03 2.54 2.81 2.79 2.49 3.51 1.55 19.72%
  QoQ % -20.08% -9.61% 0.72% 12.05% -29.06% 126.45% -
  Horiz. % 130.97% 163.87% 181.29% 180.00% 160.65% 226.45% 100.00%
P/EPS 28.81 55.47 54.55 25.64 49.41 106.33 32.81 -8.31%
  QoQ % -48.06% 1.69% 112.75% -48.11% -53.53% 224.08% -
  Horiz. % 87.81% 169.06% 166.26% 78.15% 150.59% 324.08% 100.00%
EY 3.47 1.80 1.83 3.90 2.02 0.94 3.05 8.99%
  QoQ % 92.78% -1.64% -53.08% 93.07% 114.89% -69.18% -
  Horiz. % 113.77% 59.02% 60.00% 127.87% 66.23% 30.82% 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 0.85 0.92 1.03 1.34 1.19 1.22 0.78 5.90%
  QoQ % -7.61% -10.68% -23.13% 12.61% -2.46% 56.41% -
  Horiz. % 108.97% 117.95% 132.05% 171.79% 152.56% 156.41% 100.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 -
Price 0.6500 0.6750 0.6950 0.7000 0.8300 0.9000 0.9400 -
P/RPS 1.94 2.41 2.50 1.95 2.46 3.76 2.74 -20.58%
  QoQ % -19.50% -3.60% 28.21% -20.73% -34.57% 37.23% -
  Horiz. % 70.80% 87.96% 91.24% 71.17% 89.78% 137.23% 100.00%
P/EPS 27.54 52.73 48.60 17.95 48.82 113.92 58.20 -39.30%
  QoQ % -47.77% 8.50% 170.75% -63.23% -57.15% 95.74% -
  Horiz. % 47.32% 90.60% 83.51% 30.84% 83.88% 195.74% 100.00%
EY 3.63 1.90 2.06 5.57 2.05 0.88 1.72 64.61%
  QoQ % 91.05% -7.77% -63.02% 171.71% 132.95% -48.84% -
  Horiz. % 211.05% 110.47% 119.77% 323.84% 119.19% 51.16% 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 0.82 0.87 0.92 0.94 1.18 1.31 1.38 -29.34%
  QoQ % -5.75% -5.43% -2.13% -20.34% -9.92% -5.07% -
  Horiz. % 59.42% 63.04% 66.67% 68.12% 85.51% 94.93% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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