[AMTEL] QoQ TTM Result on 30-Nov-2009 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
30-Nov-2009 [#4]
Profit Trend
QoQ- 215.27%
YoY- 133.32%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 63,030 64,963 59,666 55,526 47,542 36,842 37,561 41.07%
PBT 3,952 3,762 3,262 3,045 -2,304 -8,384 -8,701 -
Tax -250 -195 -247 -272 -189 -81 20 -
NP 3,702 3,567 3,015 2,773 -2,493 -8,465 -8,681 -
-
NP to SH 3,948 3,575 3,013 2,718 -2,358 -8,142 -8,537 -
-
Tax Rate 6.33% 5.18% 7.57% 8.93% - - - -
Total Cost 59,328 61,396 56,651 52,753 50,035 45,307 46,242 18.01%
-
Net Worth 36,651 34,820 33,770 33,584 32,736 31,379 30,665 12.58%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 36,651 34,820 33,770 33,584 32,736 31,379 30,665 12.58%
NOSH 49,282 49,411 49,113 49,403 49,331 49,642 48,947 0.45%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 5.87% 5.49% 5.05% 4.99% -5.24% -22.98% -23.11% -
ROE 10.77% 10.27% 8.92% 8.09% -7.20% -25.95% -27.84% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 127.90 131.47 121.48 112.39 96.37 74.21 76.74 40.44%
EPS 8.01 7.24 6.13 5.50 -4.78 -16.40 -17.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7437 0.7047 0.6876 0.6798 0.6636 0.6321 0.6265 12.07%
Adjusted Per Share Value based on latest NOSH - 49,403
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 64.13 66.10 60.71 56.49 48.37 37.48 38.22 41.07%
EPS 4.02 3.64 3.07 2.77 -2.40 -8.28 -8.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3729 0.3543 0.3436 0.3417 0.3331 0.3193 0.312 12.58%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.00 0.84 0.84 0.53 0.55 0.50 0.48 -
P/RPS 0.78 0.64 0.69 0.47 0.57 0.67 0.63 15.25%
P/EPS 12.48 11.61 13.69 9.63 -11.51 -3.05 -2.75 -
EY 8.01 8.61 7.30 10.38 -8.69 -32.80 -36.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.19 1.22 0.78 0.83 0.79 0.77 44.53%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 28/07/10 27/04/10 25/01/10 - - - -
Price 0.70 0.83 0.90 0.94 0.00 0.00 0.00 -
P/RPS 0.55 0.63 0.74 0.84 0.00 0.00 0.00 -
P/EPS 8.74 11.47 14.67 17.09 0.00 0.00 0.00 -
EY 11.44 8.72 6.82 5.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.18 1.31 1.38 0.00 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment