[AMTEL] QoQ Annualized Quarter Result on 31-May-2010 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 58.25%
YoY- 231.0%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 55,360 59,796 61,464 56,850 47,032 55,526 51,458 5.00%
PBT 2,752 3,803 4,128 2,536 1,592 3,045 2,918 -3.83%
Tax -140 -335 -298 -236 -192 -272 -328 -43.39%
NP 2,612 3,468 3,829 2,300 1,400 2,773 2,590 0.56%
-
NP to SH 2,532 3,855 4,200 2,456 1,552 2,718 2,560 -0.73%
-
Tax Rate 5.09% 8.81% 7.22% 9.31% 12.06% 8.93% 11.24% -
Total Cost 52,748 56,328 57,634 54,550 45,632 52,753 48,868 5.24%
-
Net Worth 38,271 37,366 36,661 34,753 33,770 33,499 32,669 11.15%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 38,271 37,366 36,661 34,753 33,770 33,499 32,669 11.15%
NOSH 49,453 49,296 49,295 49,317 49,113 49,279 49,230 0.30%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 4.72% 5.80% 6.23% 4.05% 2.98% 4.99% 5.03% -
ROE 6.62% 10.32% 11.46% 7.07% 4.60% 8.11% 7.84% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 111.94 121.30 124.68 115.27 95.76 112.68 104.53 4.68%
EPS 5.12 7.82 8.52 4.98 3.16 5.51 5.20 -1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7739 0.758 0.7437 0.7047 0.6876 0.6798 0.6636 10.82%
Adjusted Per Share Value based on latest NOSH - 49,411
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 56.33 60.84 62.54 57.84 47.85 56.49 52.36 5.00%
EPS 2.58 3.92 4.27 2.50 1.58 2.77 2.60 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3802 0.373 0.3536 0.3436 0.3408 0.3324 11.16%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.71 0.78 1.00 0.84 0.84 0.53 0.55 -
P/RPS 0.63 0.64 0.80 0.73 0.88 0.47 0.53 12.24%
P/EPS 13.87 9.97 11.74 16.87 26.58 9.61 10.58 19.84%
EY 7.21 10.03 8.52 5.93 3.76 10.41 9.45 -16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.34 1.19 1.22 0.78 0.83 7.12%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 25/01/10 28/10/09 -
Price 0.675 0.695 0.70 0.83 0.90 0.94 0.55 -
P/RPS 0.60 0.57 0.56 0.72 0.94 0.83 0.53 8.64%
P/EPS 13.18 8.89 8.22 16.67 28.48 17.04 10.58 15.82%
EY 7.59 11.25 12.17 6.00 3.51 5.87 9.45 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.94 1.18 1.31 1.38 0.83 3.19%

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