Highlights

[AMTEL] YoY 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 -     102.17%    YoY -     116.55%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 49,665
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
8. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers