[AMTEL] QoQ Cumulative Quarter Result on 30-Nov-2010 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
30-Nov-2010 [#4]
Profit Trend
QoQ- 22.38%
YoY- 41.83%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 44,500 30,335 13,840 59,796 46,098 28,425 11,758 142.26%
PBT 3,041 1,872 688 3,803 3,096 1,268 398 286.49%
Tax -71 -47 -35 -335 -224 -118 -48 29.72%
NP 2,970 1,825 653 3,468 2,872 1,150 350 314.41%
-
NP to SH 2,918 1,794 633 3,855 3,150 1,228 388 282.44%
-
Tax Rate 2.33% 2.51% 5.09% 8.81% 7.24% 9.31% 12.06% -
Total Cost 41,530 28,510 13,187 56,328 43,226 27,275 11,408 136.09%
-
Net Worth 40,433 39,305 38,271 37,366 36,661 34,753 33,770 12.71%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 40,433 39,305 38,271 37,366 36,661 34,753 33,770 12.71%
NOSH 49,290 49,285 49,453 49,296 49,295 49,317 49,113 0.23%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.67% 6.02% 4.72% 5.80% 6.23% 4.05% 2.98% -
ROE 7.22% 4.56% 1.65% 10.32% 8.59% 3.53% 1.15% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 90.28 61.55 27.99 121.30 93.51 57.64 23.94 141.69%
EPS 5.92 3.64 1.28 7.82 6.39 2.49 0.79 281.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8203 0.7975 0.7739 0.758 0.7437 0.7047 0.6876 12.44%
Adjusted Per Share Value based on latest NOSH - 49,300
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 45.28 30.86 14.08 60.84 46.90 28.92 11.96 142.32%
EPS 2.97 1.83 0.64 3.92 3.20 1.25 0.39 285.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.3999 0.3894 0.3802 0.373 0.3536 0.3436 12.71%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.62 0.68 0.71 0.78 1.00 0.84 0.84 -
P/RPS 0.69 1.10 2.54 0.64 1.07 1.46 3.51 -66.09%
P/EPS 10.47 18.68 55.47 9.97 15.65 33.73 106.33 -78.58%
EY 9.55 5.35 1.80 10.03 6.39 2.96 0.94 367.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.92 1.03 1.34 1.19 1.22 -26.99%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 10/10/11 25/07/11 27/04/11 25/01/11 27/10/10 28/07/10 27/04/10 -
Price 0.64 0.65 0.675 0.695 0.70 0.83 0.90 -
P/RPS 0.71 1.06 2.41 0.57 0.75 1.44 3.76 -66.98%
P/EPS 10.81 17.86 52.73 8.89 10.95 33.33 113.92 -79.10%
EY 9.25 5.60 1.90 11.25 9.13 3.00 0.88 377.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.87 0.92 0.94 1.18 1.31 -29.15%

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