[AMTEL] QoQ Cumulative 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- 41.56%
YoY- 160.6%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 46,098 28,425 11,758 55,526 38,594 18,988 7,618 230.98%
PBT 3,096 1,268 398 3,045 2,189 551 181 560.44%
Tax -224 -118 -48 -272 -246 -195 -73 110.73%
NP 2,872 1,150 350 2,773 1,943 356 108 785.61%
-
NP to SH 3,150 1,228 388 2,718 1,920 371 93 940.15%
-
Tax Rate 7.24% 9.31% 12.06% 8.93% 11.24% 35.39% 40.33% -
Total Cost 43,226 27,275 11,408 52,753 36,651 18,632 7,510 220.14%
-
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 8.59% 3.53% 1.15% 8.11% 5.88% 1.19% 0.30% -
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 93.51 57.64 23.94 112.68 78.39 38.39 15.56 229.46%
EPS 6.39 2.49 0.79 5.51 3.90 0.75 0.19 935.26%
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 46.90 28.92 11.96 56.49 39.27 19.32 7.75 230.99%
EPS 3.20 1.25 0.39 2.77 1.95 0.38 0.09 974.26%
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 1.07 1.46 3.51 0.47 0.70 1.30 3.08 -50.48%
P/EPS 15.65 33.73 106.33 9.61 14.10 66.67 252.63 -84.26%
EY 6.39 2.96 0.94 10.41 7.09 1.50 0.40 531.10%
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 0.75 1.44 3.76 0.83 0.70 1.43 3.21 -61.96%
P/EPS 10.95 33.33 113.92 17.04 14.10 73.33 263.16 -87.92%
EY 9.13 3.00 0.88 5.87 7.09 1.36 0.38 727.83%
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