Highlights

[AMTEL] QoQ Quarter Result on 2011-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     83.41%    YoY -     38.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 15,246 16,914 14,165 16,495 13,840 13,698 17,673 -9.39%
  QoQ % -9.86% 19.41% -14.13% 19.18% 1.04% -22.49% -
  Horiz. % 86.27% 95.71% 80.15% 93.33% 78.31% 77.51% 100.00%
PBT 1,512 1,248 1,169 1,184 688 707 1,828 -11.90%
  QoQ % 21.15% 6.76% -1.27% 72.09% -2.69% -61.32% -
  Horiz. % 82.71% 68.27% 63.95% 64.77% 37.64% 38.68% 100.00%
Tax -387 -536 -24 -12 -35 -111 -106 137.29%
  QoQ % 27.80% -2,133.33% -100.00% 65.71% 68.47% -4.72% -
  Horiz. % 365.09% 505.66% 22.64% 11.32% 33.02% 104.72% 100.00%
NP 1,125 712 1,145 1,172 653 596 1,722 -24.73%
  QoQ % 58.01% -37.82% -2.30% 79.48% 9.56% -65.39% -
  Horiz. % 65.33% 41.35% 66.49% 68.06% 37.92% 34.61% 100.00%
NP to SH 1,100 714 1,124 1,161 633 705 1,922 -31.09%
  QoQ % 54.06% -36.48% -3.19% 83.41% -10.21% -63.32% -
  Horiz. % 57.23% 37.15% 58.48% 60.41% 32.93% 36.68% 100.00%
Tax Rate 25.60 % 42.95 % 2.05 % 1.01 % 5.09 % 15.70 % 5.80 % 169.32%
  QoQ % -40.40% 1,995.12% 102.97% -80.16% -67.58% 170.69% -
  Horiz. % 441.38% 740.52% 35.34% 17.41% 87.76% 270.69% 100.00%
Total Cost 14,121 16,202 13,020 15,323 13,187 13,102 15,951 -7.81%
  QoQ % -12.84% 24.44% -15.03% 16.20% 0.65% -17.86% -
  Horiz. % 88.53% 101.57% 81.62% 96.06% 82.67% 82.14% 100.00%
Net Worth 42,235 41,088 40,439 39,232 38,271 37,369 36,651 9.93%
  QoQ % 2.79% 1.60% 3.07% 2.51% 2.41% 1.96% -
  Horiz. % 115.24% 112.11% 110.34% 107.04% 104.42% 101.96% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 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
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 42,235 41,088 40,439 39,232 38,271 37,369 36,651 9.93%
  QoQ % 2.79% 1.60% 3.07% 2.51% 2.41% 1.96% -
  Horiz. % 115.24% 112.11% 110.34% 107.04% 104.42% 101.96% 100.00%
NOSH 49,277 49,230 49,298 49,194 49,453 49,300 49,282 -0.01%
  QoQ % 0.09% -0.14% 0.21% -0.52% 0.31% 0.04% -
  Horiz. % 99.99% 99.90% 100.03% 99.82% 100.35% 100.04% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.38 % 4.21 % 8.08 % 7.11 % 4.72 % 4.35 % 9.74 % -16.90%
  QoQ % 75.30% -47.90% 13.64% 50.64% 8.51% -55.34% -
  Horiz. % 75.77% 43.22% 82.96% 73.00% 48.46% 44.66% 100.00%
ROE 2.60 % 1.74 % 2.78 % 2.96 % 1.65 % 1.89 % 5.24 % -37.35%
  QoQ % 49.43% -37.41% -6.08% 79.39% -12.70% -63.93% -
  Horiz. % 49.62% 33.21% 53.05% 56.49% 31.49% 36.07% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 30.94 34.36 28.73 33.53 27.99 27.78 35.86 -9.38%
  QoQ % -9.95% 19.60% -14.32% 19.79% 0.76% -22.53% -
  Horiz. % 86.28% 95.82% 80.12% 93.50% 78.05% 77.47% 100.00%
EPS 2.23 1.45 2.28 2.36 1.28 1.43 3.90 -31.13%
  QoQ % 53.79% -36.40% -3.39% 84.37% -10.49% -63.33% -
  Horiz. % 57.18% 37.18% 58.46% 60.51% 32.82% 36.67% 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 0.8571 0.8346 0.8203 0.7975 0.7739 0.7580 0.7437 9.93%
  QoQ % 2.70% 1.74% 2.86% 3.05% 2.10% 1.92% -
  Horiz. % 115.25% 112.22% 110.30% 107.23% 104.06% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 28.13 31.21 26.14 30.44 25.54 25.27 32.61 -9.39%
  QoQ % -9.87% 19.40% -14.13% 19.19% 1.07% -22.51% -
  Horiz. % 86.26% 95.71% 80.16% 93.35% 78.32% 77.49% 100.00%
EPS 2.03 1.32 2.07 2.14 1.17 1.30 3.55 -31.13%
  QoQ % 53.79% -36.23% -3.27% 82.91% -10.00% -63.38% -
  Horiz. % 57.18% 37.18% 58.31% 60.28% 32.96% 36.62% 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 0.7793 0.7581 0.7462 0.7239 0.7062 0.6895 0.6763 9.92%
  QoQ % 2.80% 1.59% 3.08% 2.51% 2.42% 1.95% -
  Horiz. % 115.23% 112.10% 110.34% 107.04% 104.42% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.8000 0.8000 0.6200 0.6800 0.7100 0.7800 1.0000 -
P/RPS 2.59 2.33 2.16 2.03 2.54 2.81 2.79 -4.84%
  QoQ % 11.16% 7.87% 6.40% -20.08% -9.61% 0.72% -
  Horiz. % 92.83% 83.51% 77.42% 72.76% 91.04% 100.72% 100.00%
P/EPS 35.84 55.16 27.19 28.81 55.47 54.55 25.64 25.04%
  QoQ % -35.03% 102.87% -5.62% -48.06% 1.69% 112.75% -
  Horiz. % 139.78% 215.13% 106.05% 112.36% 216.34% 212.75% 100.00%
EY 2.79 1.81 3.68 3.47 1.80 1.83 3.90 -20.03%
  QoQ % 54.14% -50.82% 6.05% 92.78% -1.64% -53.08% -
  Horiz. % 71.54% 46.41% 94.36% 88.97% 46.15% 46.92% 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 0.93 0.96 0.76 0.85 0.92 1.03 1.34 -21.63%
  QoQ % -3.12% 26.32% -10.59% -7.61% -10.68% -23.13% -
  Horiz. % 69.40% 71.64% 56.72% 63.43% 68.66% 76.87% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 -
Price 0.7600 0.8300 0.6400 0.6500 0.6750 0.6950 0.7000 -
P/RPS 2.46 2.42 2.23 1.94 2.41 2.50 1.95 16.77%
  QoQ % 1.65% 8.52% 14.95% -19.50% -3.60% 28.21% -
  Horiz. % 126.15% 124.10% 114.36% 99.49% 123.59% 128.21% 100.00%
P/EPS 34.05 57.23 28.07 27.54 52.73 48.60 17.95 53.30%
  QoQ % -40.50% 103.88% 1.92% -47.77% 8.50% 170.75% -
  Horiz. % 189.69% 318.83% 156.38% 153.43% 293.76% 270.75% 100.00%
EY 2.94 1.75 3.56 3.63 1.90 2.06 5.57 -34.71%
  QoQ % 68.00% -50.84% -1.93% 91.05% -7.77% -63.02% -
  Horiz. % 52.78% 31.42% 63.91% 65.17% 34.11% 36.98% 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 0.89 0.99 0.78 0.82 0.87 0.92 0.94 -3.58%
  QoQ % -10.10% 26.92% -4.88% -5.75% -5.43% -2.13% -
  Horiz. % 94.68% 105.32% 82.98% 87.23% 92.55% 97.87% 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
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

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