Highlights

[AMTEL] YoY Quarter Result on 2011-05-31 [#2]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2011
Quarter 31-May-2011  [#2]
Profit Trend QoQ -     83.41%    YoY -     38.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 8,672 10,438 12,639 16,495 16,667 11,370 10,793 -3.58%
  YoY % -16.92% -17.41% -23.38% -1.03% 46.59% 5.35% -
  Horiz. % 80.35% 96.71% 117.10% 152.83% 154.42% 105.35% 100.00%
PBT -436 688 869 1,184 870 370 540 -
  YoY % -163.37% -20.83% -26.60% 36.09% 135.14% -31.48% -
  Horiz. % -80.74% 127.41% 160.93% 219.26% 161.11% 68.52% 100.00%
Tax -4 -68 14 -12 -70 -122 -43 -32.67%
  YoY % 94.12% -585.71% 216.67% 82.86% 42.62% -183.72% -
  Horiz. % 9.30% 158.14% -32.56% 27.91% 162.79% 283.72% 100.00%
NP -440 620 883 1,172 800 248 497 -
  YoY % -170.97% -29.78% -24.66% 46.50% 222.58% -50.10% -
  Horiz. % -88.53% 124.75% 177.67% 235.81% 160.97% 49.90% 100.00%
NP to SH -428 555 849 1,161 840 278 472 -
  YoY % -177.12% -34.63% -26.87% 38.21% 202.16% -41.10% -
  Horiz. % -90.68% 117.58% 179.87% 245.97% 177.97% 58.90% 100.00%
Tax Rate - % 9.88 % -1.61 % 1.01 % 8.05 % 32.97 % 7.96 % -
  YoY % 0.00% 713.66% -259.41% -87.45% -75.58% 314.20% -
  Horiz. % 0.00% 124.12% -20.23% 12.69% 101.13% 414.20% 100.00%
Total Cost 9,112 9,818 11,756 15,323 15,867 11,122 10,296 -2.01%
  YoY % -7.19% -16.49% -23.28% -3.43% 42.66% 8.02% -
  Horiz. % 88.50% 95.36% 114.18% 148.82% 154.11% 108.02% 100.00%
Net Worth 43,472 46,271 43,033 39,232 34,820 31,379 35,100 3.63%
  YoY % -6.05% 7.52% 9.69% 12.67% 10.97% -10.60% -
  Horiz. % 123.85% 131.83% 122.60% 111.77% 99.20% 89.40% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 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
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 43,472 46,271 43,033 39,232 34,820 31,379 35,100 3.63%
  YoY % -6.05% 7.52% 9.69% 12.67% 10.97% -10.60% -
  Horiz. % 123.85% 131.83% 122.60% 111.77% 99.20% 89.40% 100.00%
NOSH 49,277 49,277 49,277 49,194 49,411 49,642 49,166 0.04%
  YoY % 0.00% 0.00% 0.17% -0.44% -0.47% 0.97% -
  Horiz. % 100.22% 100.22% 100.22% 100.06% 100.50% 100.97% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin -5.07 % 5.94 % 6.99 % 7.11 % 4.80 % 2.18 % 4.60 % -
  YoY % -185.35% -15.02% -1.69% 48.12% 120.18% -52.61% -
  Horiz. % -110.22% 129.13% 151.96% 154.57% 104.35% 47.39% 100.00%
ROE -0.98 % 1.20 % 1.97 % 2.96 % 2.41 % 0.89 % 1.34 % -
  YoY % -181.67% -39.09% -33.45% 22.82% 170.79% -33.58% -
  Horiz. % -73.13% 89.55% 147.01% 220.90% 179.85% 66.42% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 17.60 21.18 25.65 33.53 33.73 22.90 21.95 -3.61%
  YoY % -16.90% -17.43% -23.50% -0.59% 47.29% 4.33% -
  Horiz. % 80.18% 96.49% 116.86% 152.76% 153.67% 104.33% 100.00%
EPS -0.87 1.13 1.72 2.36 1.70 0.56 0.96 -
  YoY % -176.99% -34.30% -27.12% 38.82% 203.57% -41.67% -
  Horiz. % -90.62% 117.71% 179.17% 245.83% 177.08% 58.33% 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 0.8822 0.9390 0.8733 0.7975 0.7047 0.6321 0.7139 3.59%
  YoY % -6.05% 7.52% 9.50% 13.17% 11.49% -11.46% -
  Horiz. % 123.57% 131.53% 122.33% 111.71% 98.71% 88.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 16.00 19.26 23.32 30.44 30.75 20.98 19.91 -3.58%
  YoY % -16.93% -17.41% -23.39% -1.01% 46.57% 5.37% -
  Horiz. % 80.36% 96.74% 117.13% 152.89% 154.45% 105.37% 100.00%
EPS -0.79 1.02 1.57 2.14 1.55 0.51 0.87 -
  YoY % -177.45% -35.03% -26.64% 38.06% 203.92% -41.38% -
  Horiz. % -90.80% 117.24% 180.46% 245.98% 178.16% 58.62% 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 0.8021 0.8538 0.7940 0.7239 0.6425 0.5790 0.6476 3.63%
  YoY % -6.06% 7.53% 9.68% 12.67% 10.97% -10.59% -
  Horiz. % 123.86% 131.84% 122.61% 111.78% 99.21% 89.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.7050 0.8950 0.7500 0.6800 0.8400 0.5000 0.7400 -
P/RPS 4.01 4.23 2.92 2.03 2.49 2.18 3.37 2.94%
  YoY % -5.20% 44.86% 43.84% -18.47% 14.22% -35.31% -
  Horiz. % 118.99% 125.52% 86.65% 60.24% 73.89% 64.69% 100.00%
P/EPS -81.17 79.46 43.53 28.81 49.41 89.29 77.08 -
  YoY % -202.15% 82.54% 51.09% -41.69% -44.66% 15.84% -
  Horiz. % -105.31% 103.09% 56.47% 37.38% 64.10% 115.84% 100.00%
EY -1.23 1.26 2.30 3.47 2.02 1.12 1.30 -
  YoY % -197.62% -45.22% -33.72% 71.78% 80.36% -13.85% -
  Horiz. % -94.62% 96.92% 176.92% 266.92% 155.38% 86.15% 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 0.80 0.95 0.86 0.85 1.19 0.79 1.04 -4.28%
  YoY % -15.79% 10.47% 1.18% -28.57% 50.63% -24.04% -
  Horiz. % 76.92% 91.35% 82.69% 81.73% 114.42% 75.96% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 -
Price 0.7700 0.7050 0.7500 0.6500 0.8300 0.5500 0.5700 -
P/RPS 4.38 3.33 2.92 1.94 2.46 2.40 2.60 9.08%
  YoY % 31.53% 14.04% 50.52% -21.14% 2.50% -7.69% -
  Horiz. % 168.46% 128.08% 112.31% 74.62% 94.62% 92.31% 100.00%
P/EPS -88.65 62.60 43.53 27.54 48.82 98.21 59.38 -
  YoY % -241.61% 43.81% 58.06% -43.59% -50.29% 65.39% -
  Horiz. % -149.29% 105.42% 73.31% 46.38% 82.22% 165.39% 100.00%
EY -1.13 1.60 2.30 3.63 2.05 1.02 1.68 -
  YoY % -170.62% -30.43% -36.64% 77.07% 100.98% -39.29% -
  Horiz. % -67.26% 95.24% 136.90% 216.07% 122.02% 60.71% 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 0.87 0.75 0.86 0.82 1.18 0.87 0.80 1.41%
  YoY % 16.00% -12.79% 4.88% -30.51% 35.63% 8.75% -
  Horiz. % 108.75% 93.75% 107.50% 102.50% 147.50% 108.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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
Partners & Brokers