Highlights

[AMTEL] YoY Quarter Result on 2009-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2009
Quarter 30-Nov-2009  [#4]
Profit Trend QoQ -     -48.48%    YoY -     118.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Revenue 14,223 16,914 13,698 16,932 8,906 8,948 10,377 6.50%
  YoY % -15.91% 23.48% -19.10% 90.12% -0.47% -13.77% -
  Horiz. % 137.06% 163.00% 132.00% 163.17% 85.82% 86.23% 100.00%
PBT 2,120 1,248 707 856 -4,442 -4,493 -985 -
  YoY % 69.87% 76.52% -17.41% 119.27% 1.14% -356.14% -
  Horiz. % -215.23% -126.70% -71.78% -86.90% 450.96% 456.14% 100.00%
Tax -920 -536 -111 -26 57 57 203 -
  YoY % -71.64% -382.88% -326.92% -145.61% 0.00% -71.92% -
  Horiz. % -453.20% -264.04% -54.68% -12.81% 28.08% 28.08% 100.00%
NP 1,200 712 596 830 -4,385 -4,436 -782 -
  YoY % 68.54% 19.46% -28.19% 118.93% 1.15% -467.26% -
  Horiz. % -153.45% -91.05% -76.21% -106.14% 560.74% 567.26% 100.00%
NP to SH 1,083 714 705 798 -4,235 -4,278 -769 -
  YoY % 51.68% 1.28% -11.65% 118.84% 1.01% -456.31% -
  Horiz. % -140.83% -92.85% -91.68% -103.77% 550.72% 556.31% 100.00%
Tax Rate 43.40 % 42.95 % 15.70 % 3.04 % - % - % - % -
  YoY % 1.05% 173.57% 416.45% 0.00% 0.00% 0.00% -
  Horiz. % 1,427.63% 1,412.83% 516.45% 100.00% - - -
Total Cost 13,023 16,202 13,102 16,102 13,291 13,384 11,159 3.13%
  YoY % -19.62% 23.66% -18.63% 21.15% -0.69% 19.94% -
  Horiz. % 116.70% 145.19% 117.41% 144.30% 119.11% 119.94% 100.00%
Net Worth 45,191 41,088 37,369 33,584 30,838 30,783 35,314 5.05%
  YoY % 9.99% 9.95% 11.27% 8.91% 0.18% -12.83% -
  Horiz. % 127.97% 116.35% 105.82% 95.10% 87.32% 87.17% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 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
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Net Worth 45,191 41,088 37,369 33,584 30,838 30,783 35,314 5.05%
  YoY % 9.99% 9.95% 11.27% 8.91% 0.18% -12.83% -
  Horiz. % 127.97% 116.35% 105.82% 95.10% 87.32% 87.17% 100.00%
NOSH 49,277 49,230 49,300 49,403 49,301 49,285 49,411 -0.05%
  YoY % 0.09% -0.14% -0.21% 0.21% 0.03% -0.26% -
  Horiz. % 99.73% 99.63% 99.78% 99.98% 99.78% 99.74% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
NP Margin 8.44 % 4.21 % 4.35 % 4.90 % -49.24 % -49.58 % -7.54 % -
  YoY % 100.48% -3.22% -11.22% 109.95% 0.69% -557.56% -
  Horiz. % -111.94% -55.84% -57.69% -64.99% 653.05% 657.56% 100.00%
ROE 2.40 % 1.74 % 1.89 % 2.38 % -13.73 % -13.90 % -2.18 % -
  YoY % 37.93% -7.94% -20.59% 117.33% 1.22% -537.61% -
  Horiz. % -110.09% -79.82% -86.70% -109.17% 629.82% 637.61% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
RPS 28.86 34.36 27.78 34.27 18.06 18.16 21.00 6.56%
  YoY % -16.01% 23.69% -18.94% 89.76% -0.55% -13.52% -
  Horiz. % 137.43% 163.62% 132.29% 163.19% 86.00% 86.48% 100.00%
EPS 2.20 1.45 1.43 1.62 -8.59 -8.68 -1.56 -
  YoY % 51.72% 1.40% -11.73% 118.86% 1.04% -456.41% -
  Horiz. % -141.03% -92.95% -91.67% -103.85% 550.64% 556.41% 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 0.9171 0.8346 0.7580 0.6798 0.6255 0.6246 0.7147 5.11%
  YoY % 9.88% 10.11% 11.50% 8.68% 0.14% -12.61% -
  Horiz. % 128.32% 116.78% 106.06% 95.12% 87.52% 87.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
RPS 26.24 31.21 25.27 31.24 16.43 16.51 19.15 6.49%
  YoY % -15.92% 23.51% -19.11% 90.14% -0.48% -13.79% -
  Horiz. % 137.02% 162.98% 131.96% 163.13% 85.80% 86.21% 100.00%
EPS 2.00 1.32 1.30 1.47 -7.81 -7.89 -1.42 -
  YoY % 51.52% 1.54% -11.56% 118.82% 1.01% -455.63% -
  Horiz. % -140.85% -92.96% -91.55% -103.52% 550.00% 555.63% 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 0.8338 0.7581 0.6895 0.6197 0.5690 0.5680 0.6516 5.05%
  YoY % 9.99% 9.95% 11.26% 8.91% 0.18% -12.83% -
  Horiz. % 127.96% 116.34% 105.82% 95.10% 87.32% 87.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 28/11/08 30/11/07 -
Price 0.7000 0.8000 0.7800 0.5300 0.5000 0.5000 0.8900 -
P/RPS 2.43 2.33 2.81 1.55 2.77 2.75 4.24 -10.53%
  YoY % 4.29% -17.08% 81.29% -44.04% 0.73% -35.14% -
  Horiz. % 57.31% 54.95% 66.27% 36.56% 65.33% 64.86% 100.00%
P/EPS 31.85 55.16 54.55 32.81 -5.82 -5.76 -57.19 -
  YoY % -42.26% 1.12% 66.26% 663.75% -1.04% 89.93% -
  Horiz. % -55.69% -96.45% -95.38% -57.37% 10.18% 10.07% 100.00%
EY 3.14 1.81 1.83 3.05 -17.18 -17.36 -1.75 -
  YoY % 73.48% -1.09% -40.00% 117.75% 1.04% -892.00% -
  Horiz. % -179.43% -103.43% -104.57% -174.29% 981.71% 992.00% 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 0.76 0.96 1.03 0.78 0.80 0.80 1.25 -9.46%
  YoY % -20.83% -6.80% 32.05% -2.50% 0.00% -36.00% -
  Horiz. % 60.80% 76.80% 82.40% 62.40% 64.00% 64.00% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Date 23/01/13 18/01/12 25/01/11 25/01/10 27/02/09 - 31/01/08 -
Price 0.7300 0.8300 0.6950 0.9400 0.4800 0.0000 0.8700 -
P/RPS 2.53 2.42 2.50 2.74 2.66 0.00 4.14 -9.37%
  YoY % 4.55% -3.20% -8.76% 3.01% 0.00% 0.00% -
  Horiz. % 61.11% 58.45% 60.39% 66.18% 64.25% 0.00% 100.00%
P/EPS 33.22 57.23 48.60 58.20 -5.59 0.00 -55.90 -
  YoY % -41.95% 17.76% -16.49% 1,141.14% 0.00% 0.00% -
  Horiz. % -59.43% -102.38% -86.94% -104.11% 10.00% -0.00% 100.00%
EY 3.01 1.75 2.06 1.72 -17.90 0.00 -1.79 -
  YoY % 72.00% -15.05% 19.77% 109.61% 0.00% 0.00% -
  Horiz. % -168.16% -97.77% -115.08% -96.09% 1,000.00% -0.00% 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 0.99 0.92 1.38 0.77 0.00 1.22 -8.09%
  YoY % -19.19% 7.61% -33.33% 79.22% 0.00% 0.00% -
  Horiz. % 65.57% 81.15% 75.41% 113.11% 63.11% 0.00% 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
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers