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 - 49,665
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.
 


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. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers