[AMTEL] QoQ Annualized Quarter 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- 6.17%
YoY- 160.6%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 61,464 56,850 47,032 55,526 51,458 37,976 30,472 59.43%
PBT 4,128 2,536 1,592 3,045 2,918 1,102 724 218.14%
Tax -298 -236 -192 -272 -328 -390 -292 1.36%
NP 3,829 2,300 1,400 2,773 2,590 712 432 326.58%
-
NP to SH 4,200 2,456 1,552 2,718 2,560 742 372 401.05%
-
Tax Rate 7.22% 9.31% 12.06% 8.93% 11.24% 35.39% 40.33% -
Total Cost 57,634 54,550 45,632 52,753 48,868 37,264 30,040 54.21%
-
Net Worth 36,661 34,753 33,770 33,499 32,669 31,267 30,665 12.60%
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 36,661 34,753 33,770 33,499 32,669 31,267 30,665 12.60%
NOSH 49,295 49,317 49,113 49,279 49,230 49,466 48,947 0.47%
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 6.23% 4.05% 2.98% 4.99% 5.03% 1.87% 1.42% -
ROE 11.46% 7.07% 4.60% 8.11% 7.84% 2.37% 1.21% -
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 124.68 115.27 95.76 112.68 104.53 76.77 62.25 58.69%
EPS 8.52 4.98 3.16 5.51 5.20 1.50 0.76 398.69%
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 62.54 57.84 47.85 56.49 52.36 38.64 31.00 59.45%
EPS 4.27 2.50 1.58 2.77 2.60 0.75 0.38 399.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3536 0.3436 0.3408 0.3324 0.3181 0.312 12.60%
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 0.80 0.73 0.88 0.47 0.53 0.65 0.77 2.57%
P/EPS 11.74 16.87 26.58 9.61 10.58 33.33 63.16 -67.33%
EY 8.52 5.93 3.76 10.41 9.45 3.00 1.58 206.56%
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 28/10/09 21/07/09 23/04/09 -
Price 0.70 0.83 0.90 0.94 0.55 0.55 0.50 -
P/RPS 0.56 0.72 0.94 0.83 0.53 0.72 0.80 -21.11%
P/EPS 8.22 16.67 28.48 17.04 10.58 36.67 65.79 -74.91%
EY 12.17 6.00 3.51 5.87 9.45 2.73 1.52 298.70%
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 0.83 0.87 0.80 11.31%

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