Highlights

[AMTEL] YoY Annualized 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 -     41.71%    YoY -     46.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 30,394 43,864 55,770 60,670 56,850 37,976 40,634 -4.72%
  YoY % -30.71% -21.35% -8.08% 6.72% 49.70% -6.54% -
  Horiz. % 74.80% 107.95% 137.25% 149.31% 139.91% 93.46% 100.00%
PBT -1,876 3,312 4,762 3,744 2,536 1,102 -60 77.45%
  YoY % -156.64% -30.45% 27.19% 47.63% 130.13% 1,936.67% -
  Horiz. % 3,126.67% -5,520.00% -7,936.67% -6,240.00% -4,226.67% -1,836.67% 100.00%
Tax -80 -874 -746 -94 -236 -390 -204 -14.44%
  YoY % 90.85% -17.16% -693.62% 60.17% 39.49% -91.18% -
  Horiz. % 39.22% 428.43% 365.69% 46.08% 115.69% 191.18% 100.00%
NP -1,956 2,438 4,016 3,650 2,300 712 -264 39.60%
  YoY % -180.23% -39.29% 10.03% 58.70% 223.03% 369.70% -
  Horiz. % 740.91% -923.48% -1,521.21% -1,382.58% -871.21% -269.70% 100.00%
NP to SH -1,904 2,160 3,898 3,588 2,456 742 -180 48.13%
  YoY % -188.15% -44.59% 8.64% 46.09% 231.00% 512.22% -
  Horiz. % 1,057.78% -1,200.00% -2,165.56% -1,993.33% -1,364.44% -412.22% 100.00%
Tax Rate - % 26.39 % 15.67 % 2.51 % 9.31 % 35.39 % - % -
  YoY % 0.00% 68.41% 524.30% -73.04% -73.69% 0.00% -
  Horiz. % 0.00% 74.57% 44.28% 7.09% 26.31% 100.00% -
Total Cost 32,350 41,426 51,754 57,020 54,550 37,264 40,898 -3.83%
  YoY % -21.91% -19.96% -9.24% 4.53% 46.39% -8.89% -
  Horiz. % 79.10% 101.29% 126.54% 139.42% 133.38% 91.11% 100.00%
Net Worth 43,472 46,271 43,033 39,305 34,753 31,267 35,695 3.34%
  YoY % -6.05% 7.52% 9.49% 13.10% 11.15% -12.40% -
  Horiz. % 121.79% 129.63% 120.56% 110.11% 97.36% 87.60% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 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
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 43,472 46,271 43,033 39,305 34,753 31,267 35,695 3.34%
  YoY % -6.05% 7.52% 9.49% 13.10% 11.15% -12.40% -
  Horiz. % 121.79% 129.63% 120.56% 110.11% 97.36% 87.60% 100.00%
NOSH 49,277 49,277 49,277 49,285 49,317 49,466 49,999 -0.24%
  YoY % 0.00% 0.00% -0.02% -0.06% -0.30% -1.07% -
  Horiz. % 98.55% 98.55% 98.55% 98.57% 98.63% 98.93% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin -6.44 % 5.56 % 7.20 % 6.02 % 4.05 % 1.87 % -0.65 % 46.53%
  YoY % -215.83% -22.78% 19.60% 48.64% 116.58% 387.69% -
  Horiz. % 990.77% -855.38% -1,107.69% -926.15% -623.08% -287.69% 100.00%
ROE -4.38 % 4.67 % 9.06 % 9.13 % 7.07 % 2.37 % -0.50 % 43.55%
  YoY % -193.79% -48.45% -0.77% 29.14% 198.31% 574.00% -
  Horiz. % 876.00% -934.00% -1,812.00% -1,826.00% -1,414.00% -474.00% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 61.68 89.02 113.18 123.10 115.27 76.77 81.27 -4.49%
  YoY % -30.71% -21.35% -8.06% 6.79% 50.15% -5.54% -
  Horiz. % 75.90% 109.54% 139.26% 151.47% 141.84% 94.46% 100.00%
EPS -3.86 4.38 7.92 7.28 4.98 1.50 -0.36 48.47%
  YoY % -188.13% -44.70% 8.79% 46.18% 232.00% 516.67% -
  Horiz. % 1,072.22% -1,216.67% -2,200.00% -2,022.22% -1,383.33% -416.67% 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 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 0.7139 3.59%
  YoY % -6.05% 7.52% 9.50% 13.17% 11.49% -11.46% -
  Horiz. % 123.57% 131.53% 122.33% 111.71% 98.71% 88.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 56.08 80.93 102.90 111.94 104.89 70.07 74.97 -4.72%
  YoY % -30.71% -21.35% -8.08% 6.72% 49.69% -6.54% -
  Horiz. % 74.80% 107.95% 137.25% 149.31% 139.91% 93.46% 100.00%
EPS -3.51 3.99 7.19 6.62 4.53 1.37 -0.33 48.27%
  YoY % -187.97% -44.51% 8.61% 46.14% 230.66% 515.15% -
  Horiz. % 1,063.64% -1,209.09% -2,178.79% -2,006.06% -1,372.73% -415.15% 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 0.8021 0.8538 0.7940 0.7252 0.6413 0.5769 0.6586 3.34%
  YoY % -6.06% 7.53% 9.49% 13.08% 11.16% -12.41% -
  Horiz. % 121.79% 129.64% 120.56% 110.11% 97.37% 87.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 0.7400 -
P/RPS 1.14 1.01 0.66 0.55 0.73 0.65 0.91 3.83%
  YoY % 12.87% 53.03% 20.00% -24.66% 12.31% -28.57% -
  Horiz. % 125.27% 110.99% 72.53% 60.44% 80.22% 71.43% 100.00%
P/EPS -18.25 20.42 9.48 9.34 16.87 33.33 -205.56 -33.20%
  YoY % -189.37% 115.40% 1.50% -44.64% -49.38% 116.21% -
  Horiz. % 8.88% -9.93% -4.61% -4.54% -8.21% -16.21% 100.00%
EY -5.48 4.90 10.55 10.71 5.93 3.00 -0.49 49.51%
  YoY % -211.84% -53.55% -1.49% 80.61% 97.67% 712.24% -
  Horiz. % 1,118.37% -1,000.00% -2,153.06% -2,185.71% -1,210.20% -612.24% 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 0.80 0.95 0.86 0.85 1.19 0.79 1.04 -4.28%
  YoY % -15.79% 10.47% 1.18% -28.57% 50.63% -24.04% -
  Horiz. % 76.92% 91.35% 82.69% 81.73% 114.42% 75.96% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 -
Price 0.7700 0.7050 0.7500 0.6500 0.8300 0.5500 0.5700 -
P/RPS 1.25 0.79 0.66 0.53 0.72 0.72 0.70 10.14%
  YoY % 58.23% 19.70% 24.53% -26.39% 0.00% 2.86% -
  Horiz. % 178.57% 112.86% 94.29% 75.71% 102.86% 102.86% 100.00%
P/EPS -19.93 16.08 9.48 8.93 16.67 36.67 -158.33 -29.20%
  YoY % -223.94% 69.62% 6.16% -46.43% -54.54% 123.16% -
  Horiz. % 12.59% -10.16% -5.99% -5.64% -10.53% -23.16% 100.00%
EY -5.02 6.22 10.55 11.20 6.00 2.73 -0.63 41.31%
  YoY % -180.71% -41.04% -5.80% 86.67% 119.78% 533.33% -
  Horiz. % 796.83% -987.30% -1,674.60% -1,777.78% -952.38% -433.33% 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 0.87 0.75 0.86 0.82 1.18 0.87 0.80 1.41%
  YoY % 16.00% -12.79% 4.88% -30.51% 35.63% 8.75% -
  Horiz. % 108.75% 93.75% 107.50% 102.50% 147.50% 108.75% 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
 
 

498  216  561  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.275+0.015 
 ANZO 0.215-0.02 
 MLAB 0.05+0.01 
 MQTECH 0.075+0.01 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.63+0.13 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers