Highlights

[AMTEL] YoY Quarter Result on 2008-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2008
Quarter 31-May-2008  [#2]
Profit Trend QoQ -     183.99%    YoY -     238.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 16,495 16,667 11,370 10,793 9,236 7,571 15,244 1.32%
  YoY % -1.03% 46.59% 5.35% 16.86% 21.99% -50.33% -
  Horiz. % 108.21% 109.33% 74.59% 70.80% 60.59% 49.67% 100.00%
PBT 1,184 870 370 540 -340 -314 -524 -
  YoY % 36.09% 135.14% -31.48% 258.82% -8.28% 40.08% -
  Horiz. % -225.95% -166.03% -70.61% -103.05% 64.89% 59.92% 100.00%
Tax -12 -70 -122 -43 -2 103 -33 -15.51%
  YoY % 82.86% 42.62% -183.72% -2,050.00% -101.94% 412.12% -
  Horiz. % 36.36% 212.12% 369.70% 130.30% 6.06% -312.12% 100.00%
NP 1,172 800 248 497 -342 -211 -557 -
  YoY % 46.50% 222.58% -50.10% 245.32% -62.09% 62.12% -
  Horiz. % -210.41% -143.63% -44.52% -89.23% 61.40% 37.88% 100.00%
NP to SH 1,161 840 278 472 -342 -211 -557 -
  YoY % 38.21% 202.16% -41.10% 238.01% -62.09% 62.12% -
  Horiz. % -208.44% -150.81% -49.91% -84.74% 61.40% 37.88% 100.00%
Tax Rate 1.01 % 8.05 % 32.97 % 7.96 % - % - % - % -
  YoY % -87.45% -75.58% 314.20% 0.00% 0.00% 0.00% -
  Horiz. % 12.69% 101.13% 414.20% 100.00% - - -
Total Cost 15,323 15,867 11,122 10,296 9,578 7,782 15,801 -0.51%
  YoY % -3.43% 42.66% 8.02% 7.50% 23.08% -50.75% -
  Horiz. % 96.97% 100.42% 70.39% 65.16% 60.62% 49.25% 100.00%
Net Worth 39,232 34,820 31,379 35,100 33,344 35,672 33,318 2.76%
  YoY % 12.67% 10.97% -10.60% 5.26% -6.53% 7.07% -
  Horiz. % 117.75% 104.51% 94.18% 105.35% 100.08% 107.07% 100.00%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 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
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 39,232 34,820 31,379 35,100 33,344 35,672 33,318 2.76%
  YoY % 12.67% 10.97% -10.60% 5.26% -6.53% 7.07% -
  Horiz. % 117.75% 104.51% 94.18% 105.35% 100.08% 107.07% 100.00%
NOSH 49,194 49,411 49,642 49,166 46,216 45,869 42,196 2.59%
  YoY % -0.44% -0.47% 0.97% 6.38% 0.76% 8.70% -
  Horiz. % 116.58% 117.10% 117.65% 116.52% 109.52% 108.70% 100.00%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 7.11 % 4.80 % 2.18 % 4.60 % -3.70 % -2.79 % -3.65 % -
  YoY % 48.12% 120.18% -52.61% 224.32% -32.62% 23.56% -
  Horiz. % -194.79% -131.51% -59.73% -126.03% 101.37% 76.44% 100.00%
ROE 2.96 % 2.41 % 0.89 % 1.34 % -1.03 % -0.59 % -1.67 % -
  YoY % 22.82% 170.79% -33.58% 230.10% -74.58% 64.67% -
  Horiz. % -177.25% -144.31% -53.29% -80.24% 61.68% 35.33% 100.00%
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 33.53 33.73 22.90 21.95 19.98 16.51 36.13 -1.24%
  YoY % -0.59% 47.29% 4.33% 9.86% 21.02% -54.30% -
  Horiz. % 92.80% 93.36% 63.38% 60.75% 55.30% 45.70% 100.00%
EPS 2.36 1.70 0.56 0.96 -0.74 -0.46 -1.32 -
  YoY % 38.82% 203.57% -41.67% 229.73% -60.87% 65.15% -
  Horiz. % -178.79% -128.79% -42.42% -72.73% 56.06% 34.85% 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 0.7975 0.7047 0.6321 0.7139 0.7215 0.7777 0.7896 0.17%
  YoY % 13.17% 11.49% -11.46% -1.05% -7.23% -1.51% -
  Horiz. % 101.00% 89.25% 80.05% 90.41% 91.38% 98.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 25.36 25.63 17.48 16.60 14.20 11.64 23.44 1.32%
  YoY % -1.05% 46.62% 5.30% 16.90% 21.99% -50.34% -
  Horiz. % 108.19% 109.34% 74.57% 70.82% 60.58% 49.66% 100.00%
EPS 1.79 1.29 0.43 0.73 -0.53 -0.32 -0.86 -
  YoY % 38.76% 200.00% -41.10% 237.74% -65.62% 62.79% -
  Horiz. % -208.14% -150.00% -50.00% -84.88% 61.63% 37.21% 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 0.6032 0.5354 0.4825 0.5397 0.5127 0.5485 0.5123 2.76%
  YoY % 12.66% 10.96% -10.60% 5.27% -6.53% 7.07% -
  Horiz. % 117.74% 104.51% 94.18% 105.35% 100.08% 107.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.6800 0.8400 0.5000 0.7400 1.1100 1.4500 0.9000 -
P/RPS 2.03 2.49 2.18 3.37 5.55 8.78 2.49 -3.35%
  YoY % -18.47% 14.22% -35.31% -39.28% -36.79% 252.61% -
  Horiz. % 81.53% 100.00% 87.55% 135.34% 222.89% 352.61% 100.00%
P/EPS 28.81 49.41 89.29 77.08 -150.00 -315.22 -68.18 -
  YoY % -41.69% -44.66% 15.84% 151.39% 52.41% -362.34% -
  Horiz. % -42.26% -72.47% -130.96% -113.05% 220.01% 462.34% 100.00%
EY 3.47 2.02 1.12 1.30 -0.67 -0.32 -1.47 -
  YoY % 71.78% 80.36% -13.85% 294.03% -109.38% 78.23% -
  Horiz. % -236.05% -137.41% -76.19% -88.44% 45.58% 21.77% 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 0.85 1.19 0.79 1.04 1.54 1.86 1.14 -4.77%
  YoY % -28.57% 50.63% -24.04% -32.47% -17.20% 63.16% -
  Horiz. % 74.56% 104.39% 69.30% 91.23% 135.09% 163.16% 100.00%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 28/07/06 29/07/05 -
Price 0.6500 0.8300 0.5500 0.5700 1.1200 1.3500 0.8800 -
P/RPS 1.94 2.46 2.40 2.60 5.60 8.18 2.44 -3.75%
  YoY % -21.14% 2.50% -7.69% -53.57% -31.54% 235.25% -
  Horiz. % 79.51% 100.82% 98.36% 106.56% 229.51% 335.25% 100.00%
P/EPS 27.54 48.82 98.21 59.38 -151.35 -293.48 -66.67 -
  YoY % -43.59% -50.29% 65.39% 139.23% 48.43% -340.20% -
  Horiz. % -41.31% -73.23% -147.31% -89.07% 227.01% 440.20% 100.00%
EY 3.63 2.05 1.02 1.68 -0.66 -0.34 -1.50 -
  YoY % 77.07% 100.98% -39.29% 354.55% -94.12% 77.33% -
  Horiz. % -242.00% -136.67% -68.00% -112.00% 44.00% 22.67% 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 0.82 1.18 0.87 0.80 1.55 1.74 1.11 -4.92%
  YoY % -30.51% 35.63% 8.75% -48.39% -10.92% 56.76% -
  Horiz. % 73.87% 106.31% 78.38% 72.07% 139.64% 156.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS