[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 71.01%
YoY- 64.06%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 60,670 55,360 59,796 61,464 56,850 47,032 55,526 6.09%
PBT 3,744 2,752 3,803 4,128 2,536 1,592 3,045 14.78%
Tax -94 -140 -335 -298 -236 -192 -272 -50.78%
NP 3,650 2,612 3,468 3,829 2,300 1,400 2,773 20.12%
-
NP to SH 3,588 2,532 3,855 4,200 2,456 1,552 2,718 20.35%
-
Tax Rate 2.51% 5.09% 8.81% 7.22% 9.31% 12.06% 8.93% -
Total Cost 57,020 52,748 56,328 57,634 54,550 45,632 52,753 5.32%
-
Net Worth 39,305 38,271 37,366 36,661 34,753 33,770 33,499 11.25%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 39,305 38,271 37,366 36,661 34,753 33,770 33,499 11.25%
NOSH 49,285 49,453 49,296 49,295 49,317 49,113 49,279 0.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.02% 4.72% 5.80% 6.23% 4.05% 2.98% 4.99% -
ROE 9.13% 6.62% 10.32% 11.46% 7.07% 4.60% 8.11% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 123.10 111.94 121.30 124.68 115.27 95.76 112.68 6.07%
EPS 7.28 5.12 7.82 8.52 4.98 3.16 5.51 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.7739 0.758 0.7437 0.7047 0.6876 0.6798 11.24%
Adjusted Per Share Value based on latest NOSH - 49,282
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 61.73 56.33 60.84 62.54 57.84 47.85 56.49 6.09%
EPS 3.65 2.58 3.92 4.27 2.50 1.58 2.77 20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3999 0.3894 0.3802 0.373 0.3536 0.3436 0.3408 11.26%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.68 0.71 0.78 1.00 0.84 0.84 0.53 -
P/RPS 0.55 0.63 0.64 0.80 0.73 0.88 0.47 11.05%
P/EPS 9.34 13.87 9.97 11.74 16.87 26.58 9.61 -1.88%
EY 10.71 7.21 10.03 8.52 5.93 3.76 10.41 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 1.03 1.34 1.19 1.22 0.78 5.90%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 -
Price 0.65 0.675 0.695 0.70 0.83 0.90 0.94 -
P/RPS 0.53 0.60 0.57 0.56 0.72 0.94 0.83 -25.86%
P/EPS 8.93 13.18 8.89 8.22 16.67 28.48 17.04 -35.02%
EY 11.20 7.59 11.25 12.17 6.00 3.51 5.87 53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.92 0.94 1.18 1.31 1.38 -29.34%

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