[AMTEL] QoQ Annualized Quarter Result on 28-Feb-2011 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
28-Feb-2011 [#1]
Profit Trend
QoQ- -34.32%
YoY- 63.14%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 61,414 59,333 60,670 55,360 59,796 61,464 56,850 5.27%
PBT 4,289 4,054 3,744 2,752 3,803 4,128 2,536 41.90%
Tax -607 -94 -94 -140 -335 -298 -236 87.61%
NP 3,682 3,960 3,650 2,612 3,468 3,829 2,300 36.80%
-
NP to SH 3,632 3,890 3,588 2,532 3,855 4,200 2,456 29.77%
-
Tax Rate 14.15% 2.32% 2.51% 5.09% 8.81% 7.22% 9.31% -
Total Cost 57,732 55,373 57,020 52,748 56,328 57,634 54,550 3.84%
-
Net Worth 41,138 40,433 39,305 38,271 37,366 36,661 34,753 11.88%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 41,138 40,433 39,305 38,271 37,366 36,661 34,753 11.88%
NOSH 49,278 49,290 49,285 49,453 49,296 49,295 49,317 -0.05%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.00% 6.67% 6.02% 4.72% 5.80% 6.23% 4.05% -
ROE 8.83% 9.62% 9.13% 6.62% 10.32% 11.46% 7.07% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 124.63 120.37 123.10 111.94 121.30 124.68 115.27 5.33%
EPS 7.37 7.89 7.28 5.12 7.82 8.52 4.98 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8348 0.8203 0.7975 0.7739 0.758 0.7437 0.7047 11.94%
Adjusted Per Share Value based on latest NOSH - 49,453
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 62.49 60.37 61.73 56.33 60.84 62.54 57.84 5.28%
EPS 3.70 3.96 3.65 2.58 3.92 4.27 2.50 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.4114 0.3999 0.3894 0.3802 0.373 0.3536 11.89%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.80 0.62 0.68 0.71 0.78 1.00 0.84 -
P/RPS 0.64 0.52 0.55 0.63 0.64 0.80 0.73 -8.39%
P/EPS 10.85 7.85 9.34 13.87 9.97 11.74 16.87 -25.47%
EY 9.21 12.73 10.71 7.21 10.03 8.52 5.93 34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.85 0.92 1.03 1.34 1.19 -13.32%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 -
Price 0.83 0.64 0.65 0.675 0.695 0.70 0.83 -
P/RPS 0.67 0.53 0.53 0.60 0.57 0.56 0.72 -4.68%
P/EPS 11.26 8.11 8.93 13.18 8.89 8.22 16.67 -22.99%
EY 8.88 12.33 11.20 7.59 11.25 12.17 6.00 29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.82 0.87 0.92 0.94 1.18 -11.03%

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