Highlights

[AMTEL] YoY Annualized Quarter 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 -     108.29%    YoY -     116.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 60,984 55,360 47,032 30,472 38,096 33,528 38,272 8.07%
  YoY % 10.16% 17.71% 54.34% -20.01% 13.62% -12.40% -
  Horiz. % 159.34% 144.65% 122.89% 79.62% 99.54% 87.60% 100.00%
PBT 6,048 2,752 1,592 724 -2,280 -3,688 -2,252 -
  YoY % 119.77% 72.86% 119.89% 131.75% 38.18% -63.77% -
  Horiz. % -268.56% -122.20% -70.69% -32.15% 101.24% 163.77% 100.00%
Tax -1,548 -140 -192 -292 -236 448 -756 12.67%
  YoY % -1,005.71% 27.08% 34.25% -23.73% -152.68% 159.26% -
  Horiz. % 204.76% 18.52% 25.40% 38.62% 31.22% -59.26% 100.00%
NP 4,500 2,612 1,400 432 -2,516 -3,240 -3,008 -
  YoY % 72.28% 86.57% 224.07% 117.17% 22.35% -7.71% -
  Horiz. % -149.60% -86.84% -46.54% -14.36% 83.64% 107.71% 100.00%
NP to SH 4,400 2,532 1,552 372 -2,248 -3,240 -3,008 -
  YoY % 73.78% 63.14% 317.20% 116.55% 30.62% -7.71% -
  Horiz. % -146.28% -84.18% -51.60% -12.37% 74.73% 107.71% 100.00%
Tax Rate 25.60 % 5.09 % 12.06 % 40.33 % - % - % - % -
  YoY % 402.95% -57.79% -70.10% 0.00% 0.00% 0.00% -
  Horiz. % 63.48% 12.62% 29.90% 100.00% - - -
Total Cost 56,484 52,748 45,632 30,040 40,612 36,768 41,280 5.36%
  YoY % 7.08% 15.59% 51.90% -26.03% 10.45% -10.93% -
  Horiz. % 136.83% 127.78% 110.54% 72.77% 98.38% 89.07% 100.00%
Net Worth 42,235 38,271 33,770 30,665 34,740 33,545 36,091 2.65%
  YoY % 10.36% 13.33% 10.13% -11.73% 3.56% -7.05% -
  Horiz. % 117.02% 106.04% 93.57% 84.97% 96.26% 92.95% 100.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 42,235 38,271 33,770 30,665 34,740 33,545 36,091 2.65%
  YoY % 10.36% 13.33% 10.13% -11.73% 3.56% -7.05% -
  Horiz. % 117.02% 106.04% 93.57% 84.97% 96.26% 92.95% 100.00%
NOSH 49,277 49,453 49,113 48,947 49,298 46,022 46,134 1.10%
  YoY % -0.36% 0.69% 0.34% -0.71% 7.12% -0.24% -
  Horiz. % 106.81% 107.19% 106.46% 106.10% 106.86% 99.76% 100.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 7.38 % 4.72 % 2.98 % 1.42 % -6.60 % -9.66 % -7.86 % -
  YoY % 56.36% 58.39% 109.86% 121.52% 31.68% -22.90% -
  Horiz. % -93.89% -60.05% -37.91% -18.07% 83.97% 122.90% 100.00%
ROE 10.42 % 6.62 % 4.60 % 1.21 % -6.47 % -9.66 % -8.33 % -
  YoY % 57.40% 43.91% 280.17% 118.70% 33.02% -15.97% -
  Horiz. % -125.09% -79.47% -55.22% -14.53% 77.67% 115.97% 100.00%
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 123.76 111.94 95.76 62.25 77.28 72.85 82.96 6.89%
  YoY % 10.56% 16.90% 53.83% -19.45% 6.08% -12.19% -
  Horiz. % 149.18% 134.93% 115.43% 75.04% 93.15% 87.81% 100.00%
EPS 8.92 5.12 3.16 0.76 -4.56 -7.04 -6.52 -
  YoY % 74.22% 62.03% 315.79% 116.67% 35.23% -7.98% -
  Horiz. % -136.81% -78.53% -48.47% -11.66% 69.94% 107.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8571 0.7739 0.6876 0.6265 0.7047 0.7289 0.7823 1.53%
  YoY % 10.75% 12.55% 9.75% -11.10% -3.32% -6.83% -
  Horiz. % 109.56% 98.93% 87.89% 80.08% 90.08% 93.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 93.77 85.12 72.32 46.85 58.58 51.55 58.85 8.07%
  YoY % 10.16% 17.70% 54.36% -20.02% 13.64% -12.40% -
  Horiz. % 159.34% 144.64% 122.89% 79.61% 99.54% 87.60% 100.00%
EPS 6.77 3.89 2.39 0.57 -3.46 -4.98 -4.63 -
  YoY % 74.04% 62.76% 319.30% 116.47% 30.52% -7.56% -
  Horiz. % -146.22% -84.02% -51.62% -12.31% 74.73% 107.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6494 0.5885 0.5193 0.4715 0.5342 0.5158 0.5549 2.65%
  YoY % 10.35% 13.33% 10.14% -11.74% 3.57% -7.05% -
  Horiz. % 117.03% 106.06% 93.58% 84.97% 96.27% 92.95% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.8000 0.7100 0.8400 0.4800 0.8300 1.1100 0.6900 -
P/RPS 0.65 0.63 0.88 0.77 1.07 1.52 0.83 -3.99%
  YoY % 3.17% -28.41% 14.29% -28.04% -29.61% 83.13% -
  Horiz. % 78.31% 75.90% 106.02% 92.77% 128.92% 183.13% 100.00%
P/EPS 8.96 13.87 26.58 63.16 -18.20 -15.77 -10.58 -
  YoY % -35.40% -47.82% -57.92% 447.03% -15.41% -49.05% -
  Horiz. % -84.69% -131.10% -251.23% -596.98% 172.02% 149.05% 100.00%
EY 11.16 7.21 3.76 1.58 -5.49 -6.34 -9.45 -
  YoY % 54.79% 91.76% 137.97% 128.78% 13.41% 32.91% -
  Horiz. % -118.10% -76.30% -39.79% -16.72% 58.10% 67.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 0.92 1.22 0.77 1.18 1.52 0.88 0.92%
  YoY % 1.09% -24.59% 58.44% -34.75% -22.37% 72.73% -
  Horiz. % 105.68% 104.55% 138.64% 87.50% 134.09% 172.73% 100.00%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 25/04/12 27/04/11 27/04/10 23/04/09 25/04/08 27/04/07 28/04/06 -
Price 0.7600 0.6750 0.9000 0.5000 0.7200 1.2300 1.1200 -
P/RPS 0.61 0.60 0.94 0.80 0.93 1.69 1.35 -12.39%
  YoY % 1.67% -36.17% 17.50% -13.98% -44.97% 25.19% -
  Horiz. % 45.19% 44.44% 69.63% 59.26% 68.89% 125.19% 100.00%
P/EPS 8.51 13.18 28.48 65.79 -15.79 -17.47 -17.18 -
  YoY % -35.43% -53.72% -56.71% 516.66% 9.62% -1.69% -
  Horiz. % -49.53% -76.72% -165.77% -382.95% 91.91% 101.69% 100.00%
EY 11.75 7.59 3.51 1.52 -6.33 -5.72 -5.82 -
  YoY % 54.81% 116.24% 130.92% 124.01% -10.66% 1.72% -
  Horiz. % -201.89% -130.41% -60.31% -26.12% 108.76% 98.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 0.87 1.31 0.80 1.02 1.69 1.43 -7.59%
  YoY % 2.30% -33.59% 63.75% -21.57% -39.64% 18.18% -
  Horiz. % 62.24% 60.84% 91.61% 55.94% 71.33% 118.18% 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
 
 

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