[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2009 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 245.01%
YoY- 1027.54%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 56,850 47,032 55,526 51,458 37,976 30,472 41,354 23.65%
PBT 2,536 1,592 3,045 2,918 1,102 724 -4,470 -
Tax -236 -192 -272 -328 -390 -292 -66 134.01%
NP 2,300 1,400 2,773 2,590 712 432 -4,536 -
-
NP to SH 2,456 1,552 2,718 2,560 742 372 -4,485 -
-
Tax Rate 9.31% 12.06% 8.93% 11.24% 35.39% 40.33% - -
Total Cost 54,550 45,632 52,753 48,868 37,264 30,040 45,890 12.22%
-
Net Worth 34,753 33,770 33,499 32,669 31,267 30,665 30,783 8.43%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 34,753 33,770 33,499 32,669 31,267 30,665 30,783 8.43%
NOSH 49,317 49,113 49,279 49,230 49,466 48,947 49,285 0.04%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 4.05% 2.98% 4.99% 5.03% 1.87% 1.42% -10.97% -
ROE 7.07% 4.60% 8.11% 7.84% 2.37% 1.21% -14.57% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 115.27 95.76 112.68 104.53 76.77 62.25 83.91 23.60%
EPS 4.98 3.16 5.51 5.20 1.50 0.76 -9.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7047 0.6876 0.6798 0.6636 0.6321 0.6265 0.6246 8.38%
Adjusted Per Share Value based on latest NOSH - 49,331
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 57.84 47.85 56.49 52.36 38.64 31.00 42.08 23.64%
EPS 2.50 1.58 2.77 2.60 0.75 0.38 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3536 0.3436 0.3408 0.3324 0.3181 0.312 0.3132 8.43%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.84 0.84 0.53 0.55 0.50 0.48 0.50 -
P/RPS 0.73 0.88 0.47 0.53 0.65 0.77 0.60 13.98%
P/EPS 16.87 26.58 9.61 10.58 33.33 63.16 -5.49 -
EY 5.93 3.76 10.41 9.45 3.00 1.58 -18.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 0.78 0.83 0.79 0.77 0.80 30.33%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 27/04/10 25/01/10 28/10/09 21/07/09 23/04/09 - -
Price 0.83 0.90 0.94 0.55 0.55 0.50 0.00 -
P/RPS 0.72 0.94 0.83 0.53 0.72 0.80 0.00 -
P/EPS 16.67 28.48 17.04 10.58 36.67 65.79 0.00 -
EY 6.00 3.51 5.87 9.45 2.73 1.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.31 1.38 0.83 0.87 0.80 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