[AMTEL] QoQ Annualized Quarter Result on 28-Feb-2010 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- -42.9%
YoY- 317.2%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 59,796 61,464 56,850 47,032 55,526 51,458 37,976 35.30%
PBT 3,803 4,128 2,536 1,592 3,045 2,918 1,102 128.19%
Tax -335 -298 -236 -192 -272 -328 -390 -9.62%
NP 3,468 3,829 2,300 1,400 2,773 2,590 712 187.06%
-
NP to SH 3,855 4,200 2,456 1,552 2,718 2,560 742 199.67%
-
Tax Rate 8.81% 7.22% 9.31% 12.06% 8.93% 11.24% 35.39% -
Total Cost 56,328 57,634 54,550 45,632 52,753 48,868 37,264 31.67%
-
Net Worth 37,366 36,661 34,753 33,770 33,499 32,669 31,267 12.60%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 37,366 36,661 34,753 33,770 33,499 32,669 31,267 12.60%
NOSH 49,296 49,295 49,317 49,113 49,279 49,230 49,466 -0.22%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 5.80% 6.23% 4.05% 2.98% 4.99% 5.03% 1.87% -
ROE 10.32% 11.46% 7.07% 4.60% 8.11% 7.84% 2.37% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 121.30 124.68 115.27 95.76 112.68 104.53 76.77 35.62%
EPS 7.82 8.52 4.98 3.16 5.51 5.20 1.50 200.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.758 0.7437 0.7047 0.6876 0.6798 0.6636 0.6321 12.86%
Adjusted Per Share Value based on latest NOSH - 49,113
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 60.84 62.54 57.84 47.85 56.49 52.36 38.64 35.30%
EPS 3.92 4.27 2.50 1.58 2.77 2.60 0.75 200.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3802 0.373 0.3536 0.3436 0.3408 0.3324 0.3181 12.61%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.78 1.00 0.84 0.84 0.53 0.55 0.50 -
P/RPS 0.64 0.80 0.73 0.88 0.47 0.53 0.65 -1.02%
P/EPS 9.97 11.74 16.87 26.58 9.61 10.58 33.33 -55.23%
EY 10.03 8.52 5.93 3.76 10.41 9.45 3.00 123.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.34 1.19 1.22 0.78 0.83 0.79 19.32%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 28/10/09 21/07/09 -
Price 0.695 0.70 0.83 0.90 0.94 0.55 0.55 -
P/RPS 0.57 0.56 0.72 0.94 0.83 0.53 0.72 -14.40%
P/EPS 8.89 8.22 16.67 28.48 17.04 10.58 36.67 -61.08%
EY 11.25 12.17 6.00 3.51 5.87 9.45 2.73 156.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 1.18 1.31 1.38 0.83 0.87 3.79%

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