Highlights

[AMTEL] YoY Cumulative 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 -     102.07%    YoY -     116.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 15,246 13,840 11,758 7,618 9,524 8,382 9,568 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 1,512 688 398 181 -570 -922 -563 -
  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 -387 -35 -48 -73 -59 112 -189 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 1,125 653 350 108 -629 -810 -752 -
  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 1,100 633 388 93 -562 -810 -752 -
  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 14,121 13,187 11,408 7,510 10,153 9,192 10,320 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 2.60 % 1.65 % 1.15 % 0.30 % -1.62 % -2.41 % -2.08 % -
  YoY % 57.58% 43.48% 283.33% 118.52% 32.78% -15.87% -
  Horiz. % -125.00% -79.33% -55.29% -14.42% 77.88% 115.87% 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 30.94 27.99 23.94 15.56 19.32 18.21 20.74 6.89%
  YoY % 10.54% 16.92% 53.86% -19.46% 6.10% -12.20% -
  Horiz. % 149.18% 134.96% 115.43% 75.02% 93.15% 87.80% 100.00%
EPS 2.23 1.28 0.79 0.19 -1.14 -1.76 -1.63 -
  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 - 54,259
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 28.13 25.54 21.69 14.06 17.57 15.47 17.65 8.07%
  YoY % 10.14% 17.75% 54.27% -19.98% 13.57% -12.35% -
  Horiz. % 159.38% 144.70% 122.89% 79.66% 99.55% 87.65% 100.00%
EPS 2.03 1.17 0.72 0.17 -1.04 -1.49 -1.39 -
  YoY % 73.50% 62.50% 323.53% 116.35% 30.20% -7.19% -
  Horiz. % -146.04% -84.17% -51.80% -12.23% 74.82% 107.19% 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 0.7793 0.7062 0.6231 0.5658 0.6410 0.6190 0.6659 2.65%
  YoY % 10.35% 13.34% 10.13% -11.73% 3.55% -7.04% -
  Horiz. % 117.03% 106.05% 93.57% 84.97% 96.26% 92.96% 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 2.59 2.54 3.51 3.08 4.30 6.09 3.33 -4.10%
  YoY % 1.97% -27.64% 13.96% -28.37% -29.39% 82.88% -
  Horiz. % 77.78% 76.28% 105.41% 92.49% 129.13% 182.88% 100.00%
P/EPS 35.84 55.47 106.33 252.63 -72.81 -63.07 -42.33 -
  YoY % -35.39% -47.83% -57.91% 446.97% -15.44% -49.00% -
  Horiz. % -84.67% -131.04% -251.19% -596.81% 172.01% 149.00% 100.00%
EY 2.79 1.80 0.94 0.40 -1.37 -1.59 -2.36 -
  YoY % 55.00% 91.49% 135.00% 129.20% 13.84% 32.63% -
  Horiz. % -118.22% -76.27% -39.83% -16.95% 58.05% 67.37% 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 2.46 2.41 3.76 3.21 3.73 6.75 5.40 -12.27%
  YoY % 2.07% -35.90% 17.13% -13.94% -44.74% 25.00% -
  Horiz. % 45.56% 44.63% 69.63% 59.44% 69.07% 125.00% 100.00%
P/EPS 34.05 52.73 113.92 263.16 -63.16 -69.89 -68.71 -
  YoY % -35.43% -53.71% -56.71% 516.66% 9.63% -1.72% -
  Horiz. % -49.56% -76.74% -165.80% -383.00% 91.92% 101.72% 100.00%
EY 2.94 1.90 0.88 0.38 -1.58 -1.43 -1.46 -
  YoY % 54.74% 115.91% 131.58% 124.05% -10.49% 2.05% -
  Horiz. % -201.37% -130.14% -60.27% -26.03% 108.22% 97.95% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers