Highlights

[AMTEL] YoY Quarter Result on 2010-11-30 [#4]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 30-Nov-2010  [#4]
Profit Trend QoQ -     -63.32%    YoY -     -11.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
Revenue 8,810 14,223 16,914 13,698 16,932 8,906 8,948 -0.31%
  YoY % -38.06% -15.91% 23.48% -19.10% 90.12% -0.47% -
  Horiz. % 98.46% 158.95% 189.03% 153.08% 189.23% 99.53% 100.00%
PBT -110 2,120 1,248 707 856 -4,442 -4,493 -52.36%
  YoY % -105.19% 69.87% 76.52% -17.41% 119.27% 1.14% -
  Horiz. % 2.45% -47.18% -27.78% -15.74% -19.05% 98.86% 100.00%
Tax -26 -920 -536 -111 -26 57 57 -
  YoY % 97.17% -71.64% -382.88% -326.92% -145.61% 0.00% -
  Horiz. % -45.61% -1,614.04% -940.35% -194.74% -45.61% 100.00% 100.00%
NP -136 1,200 712 596 830 -4,385 -4,436 -50.17%
  YoY % -111.33% 68.54% 19.46% -28.19% 118.93% 1.15% -
  Horiz. % 3.07% -27.05% -16.05% -13.44% -18.71% 98.85% 100.00%
NP to SH -191 1,083 714 705 798 -4,235 -4,278 -46.28%
  YoY % -117.64% 51.68% 1.28% -11.65% 118.84% 1.01% -
  Horiz. % 4.46% -25.32% -16.69% -16.48% -18.65% 98.99% 100.00%
Tax Rate - % 43.40 % 42.95 % 15.70 % 3.04 % - % - % -
  YoY % 0.00% 1.05% 173.57% 416.45% 0.00% 0.00% -
  Horiz. % 0.00% 1,427.63% 1,412.83% 516.45% 100.00% - -
Total Cost 8,946 13,023 16,202 13,102 16,102 13,291 13,384 -7.74%
  YoY % -31.31% -19.62% 23.66% -18.63% 21.15% -0.69% -
  Horiz. % 66.84% 97.30% 121.05% 97.89% 120.31% 99.31% 100.00%
Net Worth 44,433 45,191 41,088 37,369 33,584 30,838 30,783 7.61%
  YoY % -1.68% 9.99% 9.95% 11.27% 8.91% 0.18% -
  Horiz. % 144.34% 146.80% 133.47% 121.39% 109.10% 100.18% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 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
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
Net Worth 44,433 45,191 41,088 37,369 33,584 30,838 30,783 7.61%
  YoY % -1.68% 9.99% 9.95% 11.27% 8.91% 0.18% -
  Horiz. % 144.34% 146.80% 133.47% 121.39% 109.10% 100.18% 100.00%
NOSH 49,277 49,277 49,230 49,300 49,403 49,301 49,285 -0.00%
  YoY % 0.00% 0.09% -0.14% -0.21% 0.21% 0.03% -
  Horiz. % 99.98% 99.98% 99.89% 100.03% 100.24% 100.03% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
NP Margin -1.54 % 8.44 % 4.21 % 4.35 % 4.90 % -49.24 % -49.58 % -50.04%
  YoY % -118.25% 100.48% -3.22% -11.22% 109.95% 0.69% -
  Horiz. % 3.11% -17.02% -8.49% -8.77% -9.88% 99.31% 100.00%
ROE -0.43 % 2.40 % 1.74 % 1.89 % 2.38 % -13.73 % -13.90 % -50.08%
  YoY % -117.92% 37.93% -7.94% -20.59% 117.33% 1.22% -
  Horiz. % 3.09% -17.27% -12.52% -13.60% -17.12% 98.78% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
RPS 17.88 28.86 34.36 27.78 34.27 18.06 18.16 -0.31%
  YoY % -38.05% -16.01% 23.69% -18.94% 89.76% -0.55% -
  Horiz. % 98.46% 158.92% 189.21% 152.97% 188.71% 99.45% 100.00%
EPS -0.39 2.20 1.45 1.43 1.62 -8.59 -8.68 -46.22%
  YoY % -117.73% 51.72% 1.40% -11.73% 118.86% 1.04% -
  Horiz. % 4.49% -25.35% -16.71% -16.47% -18.66% 98.96% 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 0.9017 0.9171 0.8346 0.7580 0.6798 0.6255 0.6246 7.62%
  YoY % -1.68% 9.88% 10.11% 11.50% 8.68% 0.14% -
  Horiz. % 144.36% 146.83% 133.62% 121.36% 108.84% 100.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
RPS 16.26 26.24 31.21 25.27 31.24 16.43 16.51 -0.30%
  YoY % -38.03% -15.92% 23.51% -19.11% 90.14% -0.48% -
  Horiz. % 98.49% 158.93% 189.04% 153.06% 189.22% 99.52% 100.00%
EPS -0.35 2.00 1.32 1.30 1.47 -7.81 -7.89 -46.35%
  YoY % -117.50% 51.52% 1.54% -11.56% 118.82% 1.01% -
  Horiz. % 4.44% -25.35% -16.73% -16.48% -18.63% 98.99% 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 0.8198 0.8338 0.7581 0.6895 0.6197 0.5690 0.5680 7.61%
  YoY % -1.68% 9.99% 9.95% 11.26% 8.91% 0.18% -
  Horiz. % 144.33% 146.80% 133.47% 121.39% 109.10% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 28/11/08 -
Price 0.7000 0.7000 0.8000 0.7800 0.5300 0.5000 0.5000 -
P/RPS 3.92 2.43 2.33 2.81 1.55 2.77 2.75 7.34%
  YoY % 61.32% 4.29% -17.08% 81.29% -44.04% 0.73% -
  Horiz. % 142.55% 88.36% 84.73% 102.18% 56.36% 100.73% 100.00%
P/EPS -180.60 31.85 55.16 54.55 32.81 -5.82 -5.76 99.11%
  YoY % -667.03% -42.26% 1.12% 66.26% 663.75% -1.04% -
  Horiz. % 3,135.42% -552.95% -957.64% -947.05% -569.62% 101.04% 100.00%
EY -0.55 3.14 1.81 1.83 3.05 -17.18 -17.36 -49.84%
  YoY % -117.52% 73.48% -1.09% -40.00% 117.75% 1.04% -
  Horiz. % 3.17% -18.09% -10.43% -10.54% -17.57% 98.96% 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 0.78 0.76 0.96 1.03 0.78 0.80 0.80 -0.50%
  YoY % 2.63% -20.83% -6.80% 32.05% -2.50% 0.00% -
  Horiz. % 97.50% 95.00% 120.00% 128.75% 97.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 CAGR
Date 23/01/14 23/01/13 18/01/12 25/01/11 25/01/10 27/02/09 - -
Price 0.6100 0.7300 0.8300 0.6950 0.9400 0.4800 0.0000 -
P/RPS 3.41 2.53 2.42 2.50 2.74 2.66 0.00 -
  YoY % 34.78% 4.55% -3.20% -8.76% 3.01% 0.00% -
  Horiz. % 128.20% 95.11% 90.98% 93.98% 103.01% 100.00% -
P/EPS -157.38 33.22 57.23 48.60 58.20 -5.59 0.00 -
  YoY % -573.75% -41.95% 17.76% -16.49% 1,141.14% 0.00% -
  Horiz. % 2,815.38% -594.28% -1,023.79% -869.41% -1,041.14% 100.00% -
EY -0.64 3.01 1.75 2.06 1.72 -17.90 0.00 -
  YoY % -121.26% 72.00% -15.05% 19.77% 109.61% 0.00% -
  Horiz. % 3.58% -16.82% -9.78% -11.51% -9.61% 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 0.68 0.80 0.99 0.92 1.38 0.77 0.00 -
  YoY % -15.00% -19.19% 7.61% -33.33% 79.22% 0.00% -
  Horiz. % 88.31% 103.90% 128.57% 119.48% 179.22% 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. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers