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 - 65,036
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
RPS 18.08 26.03 30.15 17.48 11.71 13.76 13.69 24.88%
  QoQ % -30.54% -13.67% 72.48% 49.27% -14.90% 0.51% -
  Horiz. % 132.07% 190.14% 220.23% 127.68% 85.54% 100.51% 100.00%
EPS 0.60 1.23 2.38 0.43 0.14 -6.58 -6.51 -
  QoQ % -51.22% -48.32% 453.49% 207.14% 102.13% -1.08% -
  Horiz. % -9.22% -18.89% -36.56% -6.61% -2.15% 101.08% 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 0.5193 0.5164 0.5034 0.4825 0.4715 0.4733 0.4742 7.53%
  QoQ % 0.56% 2.58% 4.33% 2.33% -0.38% -0.19% -
  Horiz. % 109.51% 108.90% 106.16% 101.75% 99.43% 99.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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