Highlights

[AMTEL] YoY Quarter Result on 2010-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 28-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2010
Quarter 31-May-2010  [#2]
Profit Trend QoQ -     116.49%    YoY -     202.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 10,438 12,639 16,495 16,667 11,370 10,793 9,236 2.06%
  YoY % -17.41% -23.38% -1.03% 46.59% 5.35% 16.86% -
  Horiz. % 113.01% 136.84% 178.59% 180.46% 123.11% 116.86% 100.00%
PBT 688 869 1,184 870 370 540 -340 -
  YoY % -20.83% -26.60% 36.09% 135.14% -31.48% 258.82% -
  Horiz. % -202.35% -255.59% -348.24% -255.88% -108.82% -158.82% 100.00%
Tax -68 14 -12 -70 -122 -43 -2 79.89%
  YoY % -585.71% 216.67% 82.86% 42.62% -183.72% -2,050.00% -
  Horiz. % 3,400.00% -700.00% 600.00% 3,500.00% 6,100.00% 2,150.00% 100.00%
NP 620 883 1,172 800 248 497 -342 -
  YoY % -29.78% -24.66% 46.50% 222.58% -50.10% 245.32% -
  Horiz. % -181.29% -258.19% -342.69% -233.92% -72.51% -145.32% 100.00%
NP to SH 555 849 1,161 840 278 472 -342 -
  YoY % -34.63% -26.87% 38.21% 202.16% -41.10% 238.01% -
  Horiz. % -162.28% -248.25% -339.47% -245.61% -81.29% -138.01% 100.00%
Tax Rate 9.88 % -1.61 % 1.01 % 8.05 % 32.97 % 7.96 % - % -
  YoY % 713.66% -259.41% -87.45% -75.58% 314.20% 0.00% -
  Horiz. % 124.12% -20.23% 12.69% 101.13% 414.20% 100.00% -
Total Cost 9,818 11,756 15,323 15,867 11,122 10,296 9,578 0.41%
  YoY % -16.49% -23.28% -3.43% 42.66% 8.02% 7.50% -
  Horiz. % 102.51% 122.74% 159.98% 165.66% 116.12% 107.50% 100.00%
Net Worth 46,271 43,033 39,232 34,820 31,379 35,100 33,344 5.61%
  YoY % 7.52% 9.69% 12.67% 10.97% -10.60% 5.26% -
  Horiz. % 138.76% 129.06% 117.66% 104.42% 94.10% 105.26% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 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
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 46,271 43,033 39,232 34,820 31,379 35,100 33,344 5.61%
  YoY % 7.52% 9.69% 12.67% 10.97% -10.60% 5.26% -
  Horiz. % 138.76% 129.06% 117.66% 104.42% 94.10% 105.26% 100.00%
NOSH 49,277 49,277 49,194 49,411 49,642 49,166 46,216 1.07%
  YoY % 0.00% 0.17% -0.44% -0.47% 0.97% 6.38% -
  Horiz. % 106.62% 106.62% 106.45% 106.91% 107.41% 106.38% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 5.94 % 6.99 % 7.11 % 4.80 % 2.18 % 4.60 % -3.70 % -
  YoY % -15.02% -1.69% 48.12% 120.18% -52.61% 224.32% -
  Horiz. % -160.54% -188.92% -192.16% -129.73% -58.92% -124.32% 100.00%
ROE 1.20 % 1.97 % 2.96 % 2.41 % 0.89 % 1.34 % -1.03 % -
  YoY % -39.09% -33.45% 22.82% 170.79% -33.58% 230.10% -
  Horiz. % -116.50% -191.26% -287.38% -233.98% -86.41% -130.10% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 21.18 25.65 33.53 33.73 22.90 21.95 19.98 0.98%
  YoY % -17.43% -23.50% -0.59% 47.29% 4.33% 9.86% -
  Horiz. % 106.01% 128.38% 167.82% 168.82% 114.61% 109.86% 100.00%
EPS 1.13 1.72 2.36 1.70 0.56 0.96 -0.74 -
  YoY % -34.30% -27.12% 38.82% 203.57% -41.67% 229.73% -
  Horiz. % -152.70% -232.43% -318.92% -229.73% -75.68% -129.73% 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 0.9390 0.8733 0.7975 0.7047 0.6321 0.7139 0.7215 4.49%
  YoY % 7.52% 9.50% 13.17% 11.49% -11.46% -1.05% -
  Horiz. % 130.15% 121.04% 110.53% 97.67% 87.61% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 19.26 23.32 30.44 30.75 20.98 19.91 17.04 2.06%
  YoY % -17.41% -23.39% -1.01% 46.57% 5.37% 16.84% -
  Horiz. % 113.03% 136.85% 178.64% 180.46% 123.12% 116.84% 100.00%
EPS 1.02 1.57 2.14 1.55 0.51 0.87 -0.63 -
  YoY % -35.03% -26.64% 38.06% 203.92% -41.38% 238.10% -
  Horiz. % -161.90% -249.21% -339.68% -246.03% -80.95% -138.10% 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 0.8538 0.7940 0.7239 0.6425 0.5790 0.6476 0.6153 5.61%
  YoY % 7.53% 9.68% 12.67% 10.97% -10.59% 5.25% -
  Horiz. % 138.76% 129.04% 117.65% 104.42% 94.10% 105.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.8950 0.7500 0.6800 0.8400 0.5000 0.7400 1.1100 -
P/RPS 4.23 2.92 2.03 2.49 2.18 3.37 5.55 -4.42%
  YoY % 44.86% 43.84% -18.47% 14.22% -35.31% -39.28% -
  Horiz. % 76.22% 52.61% 36.58% 44.86% 39.28% 60.72% 100.00%
P/EPS 79.46 43.53 28.81 49.41 89.29 77.08 -150.00 -
  YoY % 82.54% 51.09% -41.69% -44.66% 15.84% 151.39% -
  Horiz. % -52.97% -29.02% -19.21% -32.94% -59.53% -51.39% 100.00%
EY 1.26 2.30 3.47 2.02 1.12 1.30 -0.67 -
  YoY % -45.22% -33.72% 71.78% 80.36% -13.85% 294.03% -
  Horiz. % -188.06% -343.28% -517.91% -301.49% -167.16% -194.03% 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 0.95 0.86 0.85 1.19 0.79 1.04 1.54 -7.73%
  YoY % 10.47% 1.18% -28.57% 50.63% -24.04% -32.47% -
  Horiz. % 61.69% 55.84% 55.19% 77.27% 51.30% 67.53% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 -
Price 0.7050 0.7500 0.6500 0.8300 0.5500 0.5700 1.1200 -
P/RPS 3.33 2.92 1.94 2.46 2.40 2.60 5.60 -8.29%
  YoY % 14.04% 50.52% -21.14% 2.50% -7.69% -53.57% -
  Horiz. % 59.46% 52.14% 34.64% 43.93% 42.86% 46.43% 100.00%
P/EPS 62.60 43.53 27.54 48.82 98.21 59.38 -151.35 -
  YoY % 43.81% 58.06% -43.59% -50.29% 65.39% 139.23% -
  Horiz. % -41.36% -28.76% -18.20% -32.26% -64.89% -39.23% 100.00%
EY 1.60 2.30 3.63 2.05 1.02 1.68 -0.66 -
  YoY % -30.43% -36.64% 77.07% 100.98% -39.29% 354.55% -
  Horiz. % -242.42% -348.48% -550.00% -310.61% -154.55% -254.55% 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 0.75 0.86 0.82 1.18 0.87 0.80 1.55 -11.39%
  YoY % -12.79% 4.88% -30.51% 35.63% 8.75% -48.39% -
  Horiz. % 48.39% 55.48% 52.90% 76.13% 56.13% 51.61% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers