[AMTEL] QoQ Annualized Quarter Result on 31-May-2009 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
21-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 99.46%
YoY- 512.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Revenue 47,032 55,526 51,458 37,976 30,472 41,354 41,312 10.91%
PBT 1,592 3,045 2,918 1,102 724 -4,470 -4,419 -
Tax -192 -272 -328 -390 -292 -66 -66 134.63%
NP 1,400 2,773 2,590 712 432 -4,536 -4,485 -
-
NP to SH 1,552 2,718 2,560 742 372 -4,485 -4,442 -
-
Tax Rate 12.06% 8.93% 11.24% 35.39% 40.33% - - -
Total Cost 45,632 52,753 48,868 37,264 30,040 45,890 45,797 -0.28%
-
Net Worth 33,770 33,499 32,669 31,267 30,665 30,783 30,837 7.52%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Net Worth 33,770 33,499 32,669 31,267 30,665 30,783 30,837 7.52%
NOSH 49,113 49,279 49,230 49,466 48,947 49,285 49,300 -0.30%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
NP Margin 2.98% 4.99% 5.03% 1.87% 1.42% -10.97% -10.86% -
ROE 4.60% 8.11% 7.84% 2.37% 1.21% -14.57% -14.40% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
RPS 95.76 112.68 104.53 76.77 62.25 83.91 83.80 11.24%
EPS 3.16 5.51 5.20 1.50 0.76 -9.10 -9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6876 0.6798 0.6636 0.6321 0.6265 0.6246 0.6255 7.85%
Adjusted Per Share Value based on latest NOSH - 49,642
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
RPS 47.85 56.49 52.36 38.64 31.00 42.08 42.03 10.91%
EPS 1.58 2.77 2.60 0.75 0.38 -4.56 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.3408 0.3324 0.3181 0.312 0.3132 0.3138 7.51%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 28/11/08 -
Price 0.84 0.53 0.55 0.50 0.48 0.50 0.50 -
P/RPS 0.88 0.47 0.53 0.65 0.77 0.60 0.60 35.78%
P/EPS 26.58 9.61 10.58 33.33 63.16 -5.49 -5.55 -
EY 3.76 10.41 9.45 3.00 1.58 -18.20 -18.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.78 0.83 0.79 0.77 0.80 0.80 40.07%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 28/11/08 CAGR
Date 27/04/10 25/01/10 28/10/09 21/07/09 23/04/09 - 27/02/09 -
Price 0.90 0.94 0.55 0.55 0.50 0.00 0.48 -
P/RPS 0.94 0.83 0.53 0.72 0.80 0.00 0.57 49.11%
P/EPS 28.48 17.04 10.58 36.67 65.79 0.00 -5.33 -
EY 3.51 5.87 9.45 2.73 1.52 0.00 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 0.83 0.87 0.80 0.00 0.77 52.86%

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