Highlights

[AMTEL] QoQ Quarter Result on 2009-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 21-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 31-May-2009  [#2]
Profit Trend QoQ -     198.92%    YoY -     -41.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Revenue 11,758 16,932 19,606 11,370 7,618 8,948 8,906 24.84%
  QoQ % -30.56% -13.64% 72.44% 49.25% -14.86% 0.47% -
  Horiz. % 132.02% 190.12% 220.14% 127.67% 85.54% 100.47% 100.00%
PBT 398 856 1,638 370 181 -4,493 -4,442 -
  QoQ % -53.50% -47.74% 342.70% 104.42% 104.03% -1.15% -
  Horiz. % -8.96% -19.27% -36.88% -8.33% -4.07% 101.15% 100.00%
Tax -48 -26 -51 -122 -73 57 57 -
  QoQ % -84.62% 49.02% 58.20% -67.12% -228.07% 0.00% -
  Horiz. % -84.21% -45.61% -89.47% -214.04% -128.07% 100.00% 100.00%
NP 350 830 1,587 248 108 -4,436 -4,385 -
  QoQ % -57.83% -47.70% 539.92% 129.63% 102.43% -1.16% -
  Horiz. % -7.98% -18.93% -36.19% -5.66% -2.46% 101.16% 100.00%
NP to SH 388 798 1,549 278 93 -4,278 -4,235 -
  QoQ % -51.38% -48.48% 457.19% 198.92% 102.17% -1.02% -
  Horiz. % -9.16% -18.84% -36.58% -6.56% -2.20% 101.02% 100.00%
Tax Rate 12.06 % 3.04 % 3.11 % 32.97 % 40.33 % - % - % -
  QoQ % 296.71% -2.25% -90.57% -18.25% 0.00% 0.00% -
  Horiz. % 29.90% 7.54% 7.71% 81.75% 100.00% - -
Total Cost 11,408 16,102 18,019 11,122 7,510 13,384 13,291 -11.49%
  QoQ % -29.15% -10.64% 62.01% 48.10% -43.89% 0.70% -
  Horiz. % 85.83% 121.15% 135.57% 83.68% 56.50% 100.70% 100.00%
Net Worth 33,770 33,584 32,736 31,379 30,665 30,783 30,838 7.53%
  QoQ % 0.55% 2.59% 4.32% 2.33% -0.38% -0.18% -
  Horiz. % 109.51% 108.91% 106.16% 101.75% 99.44% 99.82% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 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
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Net Worth 33,770 33,584 32,736 31,379 30,665 30,783 30,838 7.53%
  QoQ % 0.55% 2.59% 4.32% 2.33% -0.38% -0.18% -
  Horiz. % 109.51% 108.91% 106.16% 101.75% 99.44% 99.82% 100.00%
NOSH 49,113 49,403 49,331 49,642 48,947 49,285 49,301 -0.30%
  QoQ % -0.59% 0.15% -0.63% 1.42% -0.69% -0.03% -
  Horiz. % 99.62% 100.21% 100.06% 100.69% 99.28% 99.97% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
NP Margin 2.98 % 4.90 % 8.09 % 2.18 % 1.42 % -49.58 % -49.24 % -
  QoQ % -39.18% -39.43% 271.10% 53.52% 102.86% -0.69% -
  Horiz. % -6.05% -9.95% -16.43% -4.43% -2.88% 100.69% 100.00%
ROE 1.15 % 2.38 % 4.73 % 0.89 % 0.30 % -13.90 % -13.73 % -
  QoQ % -51.68% -49.68% 431.46% 196.67% 102.16% -1.24% -
  Horiz. % -8.38% -17.33% -34.45% -6.48% -2.18% 101.24% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
RPS 23.94 34.27 39.74 22.90 15.56 18.16 18.06 25.25%
  QoQ % -30.14% -13.76% 73.54% 47.17% -14.32% 0.55% -
  Horiz. % 132.56% 189.76% 220.04% 126.80% 86.16% 100.55% 100.00%
EPS 0.79 1.62 3.14 0.56 0.19 -8.68 -8.59 -
  QoQ % -51.23% -48.41% 460.71% 194.74% 102.19% -1.05% -
  Horiz. % -9.20% -18.86% -36.55% -6.52% -2.21% 101.05% 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 0.6876 0.6798 0.6636 0.6321 0.6265 0.6246 0.6255 7.85%
  QoQ % 1.15% 2.44% 4.98% 0.89% 0.30% -0.14% -
  Horiz. % 109.93% 108.68% 106.09% 101.06% 100.16% 99.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
RPS 21.69 31.24 36.18 20.98 14.06 16.51 16.43 24.84%
  QoQ % -30.57% -13.65% 72.45% 49.22% -14.84% 0.49% -
  Horiz. % 132.01% 190.14% 220.21% 127.69% 85.58% 100.49% 100.00%
EPS 0.72 1.47 2.86 0.51 0.17 -7.89 -7.81 -
  QoQ % -51.02% -48.60% 460.78% 200.00% 102.15% -1.02% -
  Horiz. % -9.22% -18.82% -36.62% -6.53% -2.18% 101.02% 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 0.6231 0.6197 0.6040 0.5790 0.5658 0.5680 0.5690 7.52%
  QoQ % 0.55% 2.60% 4.32% 2.33% -0.39% -0.18% -
  Horiz. % 109.51% 108.91% 106.15% 101.76% 99.44% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/11/08 -
Price 0.8400 0.5300 0.5500 0.5000 0.4800 0.5000 0.5000 -
P/RPS 3.51 1.55 1.38 2.18 3.08 2.75 2.77 20.82%
  QoQ % 126.45% 12.32% -36.70% -29.22% 12.00% -0.72% -
  Horiz. % 126.71% 55.96% 49.82% 78.70% 111.19% 99.28% 100.00%
P/EPS 106.33 32.81 17.52 89.29 252.63 -5.76 -5.82 -
  QoQ % 224.08% 87.27% -80.38% -64.66% 4,485.94% 1.03% -
  Horiz. % -1,826.98% -563.75% -301.03% -1,534.19% -4,340.72% 98.97% 100.00%
EY 0.94 3.05 5.71 1.12 0.40 -17.36 -17.18 -
  QoQ % -69.18% -46.58% 409.82% 180.00% 102.30% -1.05% -
  Horiz. % -5.47% -17.75% -33.24% -6.52% -2.33% 101.05% 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 1.22 0.78 0.83 0.79 0.77 0.80 0.80 40.08%
  QoQ % 56.41% -6.02% 5.06% 2.60% -3.75% 0.00% -
  Horiz. % 152.50% 97.50% 103.75% 98.75% 96.25% 100.00% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Date 27/04/10 25/01/10 28/10/09 21/07/09 23/04/09 - 27/02/09 -
Price 0.9000 0.9400 0.5500 0.5500 0.5000 0.0000 0.4800 -
P/RPS 3.76 2.74 1.38 2.40 3.21 0.00 2.66 31.84%
  QoQ % 37.23% 98.55% -42.50% -25.23% 0.00% 0.00% -
  Horiz. % 141.35% 103.01% 51.88% 90.23% 120.68% 0.00% 100.00%
P/EPS 113.92 58.20 17.52 98.21 263.16 0.00 -5.59 -
  QoQ % 95.74% 232.19% -82.16% -62.68% 0.00% 0.00% -
  Horiz. % -2,037.92% -1,041.14% -313.42% -1,756.89% -4,707.69% -0.00% 100.00%
EY 0.88 1.72 5.71 1.02 0.38 0.00 -17.90 -
  QoQ % -48.84% -69.88% 459.80% 168.42% 0.00% 0.00% -
  Horiz. % -4.92% -9.61% -31.90% -5.70% -2.12% -0.00% 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 1.31 1.38 0.83 0.87 0.80 0.00 0.77 52.87%
  QoQ % -5.07% 66.27% -4.60% 8.75% 0.00% 0.00% -
  Horiz. % 170.13% 179.22% 107.79% 112.99% 103.90% 0.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers