Highlights

[AMTEL] YoY Quarter Result on 2010-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 27-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-Aug-2010  [#3]
Profit Trend QoQ -     128.81%    YoY -     24.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 9,707 13,458 14,165 17,673 19,606 12,089 8,646 1.95%
  YoY % -27.87% -4.99% -19.85% -9.86% 62.18% 39.82% -
  Horiz. % 112.27% 155.66% 163.83% 204.41% 226.76% 139.82% 100.00%
PBT 330 1,150 1,169 1,828 1,638 53 -405 -
  YoY % -71.30% -1.63% -36.05% 11.60% 2,990.57% 113.09% -
  Horiz. % -81.48% -283.95% -288.64% -451.36% -404.44% -13.09% 100.00%
Tax -141 -1 -24 -106 -51 -21 -52 18.07%
  YoY % -14,000.00% 95.83% 77.36% -107.84% -142.86% 59.62% -
  Horiz. % 271.15% 1.92% 46.15% 203.85% 98.08% 40.38% 100.00%
NP 189 1,149 1,145 1,722 1,587 32 -457 -
  YoY % -83.55% 0.35% -33.51% 8.51% 4,859.38% 107.00% -
  Horiz. % -41.36% -251.42% -250.55% -376.81% -347.26% -7.00% 100.00%
NP to SH 195 1,090 1,124 1,922 1,549 -117 -433 -
  YoY % -82.11% -3.02% -41.52% 24.08% 1,423.93% 72.98% -
  Horiz. % -45.03% -251.73% -259.58% -443.88% -357.74% 27.02% 100.00%
Tax Rate 42.73 % 0.09 % 2.05 % 5.80 % 3.11 % 39.62 % - % -
  YoY % 47,377.77% -95.61% -64.66% 86.50% -92.15% 0.00% -
  Horiz. % 107.85% 0.23% 5.17% 14.64% 7.85% 100.00% -
Total Cost 9,518 12,309 13,020 15,951 18,019 12,057 9,103 0.75%
  YoY % -22.67% -5.46% -18.38% -11.48% 49.45% 32.45% -
  Horiz. % 104.56% 135.22% 143.03% 175.23% 197.95% 132.45% 100.00%
Net Worth 44,600 44,112 40,439 36,651 32,736 34,680 34,475 4.38%
  YoY % 1.11% 9.08% 10.34% 11.96% -5.61% 0.60% -
  Horiz. % 129.37% 127.95% 117.30% 106.31% 94.96% 100.60% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 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
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 44,600 44,112 40,439 36,651 32,736 34,680 34,475 4.38%
  YoY % 1.11% 9.08% 10.34% 11.96% -5.61% 0.60% -
  Horiz. % 129.37% 127.95% 117.30% 106.31% 94.96% 100.60% 100.00%
NOSH 49,277 49,277 49,298 49,282 49,331 48,750 47,065 0.77%
  YoY % 0.00% -0.04% 0.03% -0.10% 1.19% 3.58% -
  Horiz. % 104.70% 104.70% 104.74% 104.71% 104.81% 103.58% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 1.95 % 8.54 % 8.08 % 9.74 % 8.09 % 0.26 % -5.29 % -
  YoY % -77.17% 5.69% -17.04% 20.40% 3,011.54% 104.91% -
  Horiz. % -36.86% -161.44% -152.74% -184.12% -152.93% -4.91% 100.00%
ROE 0.44 % 2.47 % 2.78 % 5.24 % 4.73 % -0.34 % -1.26 % -
  YoY % -82.19% -11.15% -46.95% 10.78% 1,491.18% 73.02% -
  Horiz. % -34.92% -196.03% -220.63% -415.87% -375.40% 26.98% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 19.70 27.31 28.73 35.86 39.74 24.80 18.37 1.17%
  YoY % -27.87% -4.94% -19.88% -9.76% 60.24% 35.00% -
  Horiz. % 107.24% 148.67% 156.40% 195.21% 216.33% 135.00% 100.00%
EPS 0.40 2.21 2.28 3.90 3.14 -0.24 -0.92 -
  YoY % -81.90% -3.07% -41.54% 24.20% 1,408.33% 73.91% -
  Horiz. % -43.48% -240.22% -247.83% -423.91% -341.30% 26.09% 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 0.9051 0.8952 0.8203 0.7437 0.6636 0.7114 0.7325 3.59%
  YoY % 1.11% 9.13% 10.30% 12.07% -6.72% -2.88% -
  Horiz. % 123.56% 122.21% 111.99% 101.53% 90.59% 97.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,259
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 17.91 24.83 26.14 32.61 36.18 22.31 15.95 1.95%
  YoY % -27.87% -5.01% -19.84% -9.87% 62.17% 39.87% -
  Horiz. % 112.29% 155.67% 163.89% 204.45% 226.83% 139.87% 100.00%
EPS 0.36 2.01 2.07 3.55 2.86 -0.22 -0.80 -
  YoY % -82.09% -2.90% -41.69% 24.13% 1,400.00% 72.50% -
  Horiz. % -45.00% -251.25% -258.75% -443.75% -357.50% 27.50% 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 0.8229 0.8139 0.7462 0.6763 0.6040 0.6399 0.6361 4.38%
  YoY % 1.11% 9.07% 10.34% 11.97% -5.61% 0.60% -
  Horiz. % 129.37% 127.95% 117.31% 106.32% 94.95% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.7500 0.6900 0.6200 1.0000 0.5500 0.6800 0.9100 -
P/RPS 3.81 2.53 2.16 2.79 1.38 2.74 4.95 -4.27%
  YoY % 50.59% 17.13% -22.58% 102.17% -49.64% -44.65% -
  Horiz. % 76.97% 51.11% 43.64% 56.36% 27.88% 55.35% 100.00%
P/EPS 189.53 31.19 27.19 25.64 17.52 -283.33 -98.91 -
  YoY % 507.66% 14.71% 6.05% 46.35% 106.18% -186.45% -
  Horiz. % -191.62% -31.53% -27.49% -25.92% -17.71% 286.45% 100.00%
EY 0.53 3.21 3.68 3.90 5.71 -0.35 -1.01 -
  YoY % -83.49% -12.77% -5.64% -31.70% 1,731.43% 65.35% -
  Horiz. % -52.48% -317.82% -364.36% -386.14% -565.35% 34.65% 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 0.83 0.77 0.76 1.34 0.83 0.96 1.24 -6.47%
  YoY % 7.79% 1.32% -43.28% 61.45% -13.54% -22.58% -
  Horiz. % 66.94% 62.10% 61.29% 108.06% 66.94% 77.42% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 29/10/12 10/10/11 27/10/10 28/10/09 24/10/08 29/10/07 -
Price 0.6200 0.6800 0.6400 0.7000 0.5500 0.5100 0.8900 -
P/RPS 3.15 2.49 2.23 1.95 1.38 2.06 4.84 -6.90%
  YoY % 26.51% 11.66% 14.36% 41.30% -33.01% -57.44% -
  Horiz. % 65.08% 51.45% 46.07% 40.29% 28.51% 42.56% 100.00%
P/EPS 156.68 30.74 28.07 17.95 17.52 -212.50 -96.74 -
  YoY % 409.69% 9.51% 56.38% 2.45% 108.24% -119.66% -
  Horiz. % -161.96% -31.78% -29.02% -18.55% -18.11% 219.66% 100.00%
EY 0.64 3.25 3.56 5.57 5.71 -0.47 -1.03 -
  YoY % -80.31% -8.71% -36.09% -2.45% 1,314.89% 54.37% -
  Horiz. % -62.14% -315.53% -345.63% -540.78% -554.37% 45.63% 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 0.69 0.76 0.78 0.94 0.83 0.72 1.22 -9.05%
  YoY % -9.21% -2.56% -17.02% 13.25% 15.28% -40.98% -
  Horiz. % 56.56% 62.30% 63.93% 77.05% 68.03% 59.02% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers