Highlights

[AMTEL] QoQ TTM Result on 2009-02-28 [#1]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 23-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 28-Feb-2009  [#1]
Profit Trend QoQ -     -4.65%    YoY -     -305.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Revenue 55,526 47,542 36,842 37,561 40,736 41,312 42,783 23.21%
  QoQ % 16.79% 29.04% -1.91% -7.79% -1.39% -3.44% -
  Horiz. % 129.79% 111.12% 86.11% 87.79% 95.22% 96.56% 100.00%
PBT 3,045 -2,304 -8,384 -8,701 -8,342 -4,419 -962 -
  QoQ % 232.16% 72.52% 3.64% -4.30% -88.78% -359.36% -
  Horiz. % -316.53% 239.50% 871.52% 904.47% 867.15% 459.36% 100.00%
Tax -272 -189 -81 20 50 -66 80 -
  QoQ % -43.92% -133.33% -505.00% -60.00% 175.76% -182.50% -
  Horiz. % -340.00% -236.25% -101.25% 25.00% 62.50% -82.50% 100.00%
NP 2,773 -2,493 -8,465 -8,681 -8,292 -4,485 -882 -
  QoQ % 211.23% 70.55% 2.49% -4.69% -84.88% -408.50% -
  Horiz. % -314.40% 282.65% 959.75% 984.24% 940.14% 508.50% 100.00%
NP to SH 2,718 -2,358 -8,142 -8,537 -8,158 -4,442 -976 -
  QoQ % 215.27% 71.04% 4.63% -4.65% -83.66% -355.12% -
  Horiz. % -278.48% 241.60% 834.22% 874.69% 835.86% 455.12% 100.00%
Tax Rate 8.93 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 52,753 50,035 45,307 46,242 49,028 45,797 43,665 16.34%
  QoQ % 5.43% 10.44% -2.02% -5.68% 7.06% 4.88% -
  Horiz. % 120.81% 114.59% 103.76% 105.90% 112.28% 104.88% 100.00%
Net Worth 33,584 32,736 31,379 30,665 30,783 30,838 34,680 -2.54%
  QoQ % 2.59% 4.32% 2.33% -0.38% -0.18% -11.08% -
  Horiz. % 96.84% 94.39% 90.48% 88.42% 88.76% 88.92% 100.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Net Worth 33,584 32,736 31,379 30,665 30,783 30,838 34,680 -2.54%
  QoQ % 2.59% 4.32% 2.33% -0.38% -0.18% -11.08% -
  Horiz. % 96.84% 94.39% 90.48% 88.42% 88.76% 88.92% 100.00%
NOSH 49,403 49,331 49,642 48,947 49,285 49,301 48,750 1.07%
  QoQ % 0.15% -0.63% 1.42% -0.69% -0.03% 1.13% -
  Horiz. % 101.34% 101.19% 101.83% 100.40% 101.10% 101.13% 100.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
NP Margin 4.99 % -5.24 % -22.98 % -23.11 % -20.36 % -10.86 % -2.06 % -
  QoQ % 195.23% 77.20% 0.56% -13.51% -87.48% -427.18% -
  Horiz. % -242.23% 254.37% 1,115.53% 1,121.84% 988.35% 527.18% 100.00%
ROE 8.09 % -7.20 % -25.95 % -27.84 % -26.50 % -14.40 % -2.81 % -
  QoQ % 212.36% 72.25% 6.79% -5.06% -84.03% -412.46% -
  Horiz. % -287.90% 256.23% 923.49% 990.75% 943.06% 512.46% 100.00%
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
RPS 112.39 96.37 74.21 76.74 82.65 83.79 87.76 21.90%
  QoQ % 16.62% 29.86% -3.30% -7.15% -1.36% -4.52% -
  Horiz. % 128.07% 109.81% 84.56% 87.44% 94.18% 95.48% 100.00%
EPS 5.50 -4.78 -16.40 -17.44 -16.55 -9.01 -2.00 -
  QoQ % 215.06% 70.85% 5.96% -5.38% -83.68% -350.50% -
  Horiz. % -275.00% 239.00% 820.00% 872.00% 827.50% 450.50% 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 0.6798 0.6636 0.6321 0.6265 0.6246 0.6255 0.7114 -3.57%
  QoQ % 2.44% 4.98% 0.89% 0.30% -0.14% -12.07% -
  Horiz. % 95.56% 93.28% 88.85% 88.07% 87.80% 87.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
RPS 85.38 73.10 56.65 57.75 62.64 63.52 65.78 23.21%
  QoQ % 16.80% 29.04% -1.90% -7.81% -1.39% -3.44% -
  Horiz. % 129.80% 111.13% 86.12% 87.79% 95.23% 96.56% 100.00%
EPS 4.18 -3.63 -12.52 -13.13 -12.54 -6.83 -1.50 -
  QoQ % 215.15% 71.01% 4.65% -4.70% -83.60% -355.33% -
  Horiz. % -278.67% 242.00% 834.67% 875.33% 836.00% 455.33% 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 0.5164 0.5034 0.4825 0.4715 0.4733 0.4742 0.5333 -2.54%
  QoQ % 2.58% 4.33% 2.33% -0.38% -0.19% -11.08% -
  Horiz. % 96.83% 94.39% 90.47% 88.41% 88.75% 88.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/11/08 29/08/08 -
Price 0.5300 0.5500 0.5000 0.4800 0.5000 0.5000 0.6800 -
P/RPS 0.47 0.57 0.67 0.63 0.60 0.60 0.77 -32.64%
  QoQ % -17.54% -14.93% 6.35% 5.00% 0.00% -22.08% -
  Horiz. % 61.04% 74.03% 87.01% 81.82% 77.92% 77.92% 100.00%
P/EPS 9.63 -11.51 -3.05 -2.75 -3.02 -5.55 -33.97 -
  QoQ % 183.67% -277.38% -10.91% 8.94% 45.59% 83.66% -
  Horiz. % -28.35% 33.88% 8.98% 8.10% 8.89% 16.34% 100.00%
EY 10.38 -8.69 -32.80 -36.34 -33.10 -18.02 -2.94 -
  QoQ % 219.45% 73.51% 9.74% -9.79% -83.68% -512.93% -
  Horiz. % -353.06% 295.58% 1,115.65% 1,236.05% 1,125.85% 612.93% 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 0.78 0.83 0.79 0.77 0.80 0.80 0.96 -15.31%
  QoQ % -6.02% 5.06% 2.60% -3.75% 0.00% -16.67% -
  Horiz. % 81.25% 86.46% 82.29% 80.21% 83.33% 83.33% 100.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 31/08/08 CAGR
Date 25/01/10 - - - - 27/02/09 24/10/08 -
Price 0.9400 0.0000 0.0000 0.0000 0.0000 0.4800 0.5100 -
P/RPS 0.84 0.00 0.00 0.00 0.00 0.57 0.58 34.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.72% -
  Horiz. % 144.83% 0.00% 0.00% 0.00% 0.00% 98.28% 100.00%
P/EPS 17.09 0.00 0.00 0.00 0.00 -5.33 -25.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 79.07% -
  Horiz. % -67.10% -0.00% -0.00% -0.00% -0.00% 20.93% 100.00%
EY 5.85 0.00 0.00 0.00 0.00 -18.77 -3.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -377.61% -
  Horiz. % -148.85% -0.00% -0.00% -0.00% -0.00% 477.61% 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 1.38 0.00 0.00 0.00 0.00 0.77 0.72 68.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.94% -
  Horiz. % 191.67% 0.00% 0.00% 0.00% 0.00% 106.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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