[AMTEL] YoY Annual (Unaudited) Result on 30-Nov-2006 [#4]

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annual (Unaudited) Result
Revenue	59,796	55,526	41,354	31,514	60,766	124,418	99,713	-7.03%
YoY %	7.69%	34.27%	31.22%	-48.14%	-51.16%	24.78%	-	-
Horiz. %	59.97%	55.69%	41.47%	31.60%	60.94%	124.78%	100.00%	-
PBT	3,803	3,045	-4,470	-2,685	-1,514	-3,884	250	47.48%
YoY %	24.89%	168.12%	-66.48%	-77.34%	61.02%	-1,653.60%	-	-
Horiz. %	1,521.20%	1,218.00%	-1,788.00%	-1,074.00%	-605.60%	-1,553.60%	100.00%	-
Tax	-335	-272	-66	286	139	-1,004	-140	13.26%
YoY %	-23.16%	-312.12%	-123.08%	105.76%	113.84%	-617.14%	-	-
Horiz. %	239.29%	194.29%	47.14%	-204.29%	-99.29%	717.14%	100.00%	-
NP	3,468	2,773	-4,536	-2,399	-1,375	-4,888	110	63.65%
YoY %	25.06%	161.13%	-89.08%	-74.47%	71.87%	-4,543.64%	-	-
Horiz. %	3,152.73%	2,520.91%	-4,123.64%	-2,180.91%	-1,250.00%	-4,443.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,855	2,718	-4,485	-2,399	-1,375	-4,888	110	66.14%
YoY %	41.83%	160.60%	-86.95%	-74.47%	71.87%	-4,543.64%	-	-
Horiz. %	3,504.55%	2,470.91%	-4,077.27%	-2,180.91%	-1,250.00%	-4,443.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.81%	8.93%	-	-	-	-	56.00%	-
YoY %	-1.34%	0.00%	-	-	-	-	-	-
Horiz. %	15.73%	15.95%	-	-	-	-	100.00%	-
Total Cost	56,328	52,753	45,890	33,913	62,141	129,306	99,603	-7.81%
YoY %	6.78%	14.96%	35.32%	-45.43%	-51.94%	29.82%	-	-
Horiz. %	56.55%	52.96%	46.07%	34.05%	62.39%	129.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,366	33,499	29,583	34,377	35,194	34,036	39,662	-0.84%
YoY %	11.54%	13.24%	-13.95%	-2.32%	3.40%	-14.18%	-	-
Horiz. %	94.21%	84.46%	74.59%	86.67%	88.73%	85.82%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	37,366	33,499	29,583	34,377	35,194	34,036	39,662	-0.84%
YoY %	11.54%	13.24%	-13.95%	-2.32%	3.40%	-14.18%	-	-
Horiz. %	94.21%	84.46%	74.59%	86.67%	88.73%	85.82%	100.00%	-
NOSH	49,296	49,279	47,363	46,051	44,070	41,849	42,592	2.10%
YoY %	0.03%	4.05%	2.85%	4.50%	5.31%	-1.74%	-	-
Horiz. %	115.74%	115.70%	111.20%	108.12%	103.47%	98.26%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	5.80%	4.99%	-10.97%	-7.61%	-2.26%	-3.93%	0.11%	-
YoY %	16.23%	145.49%	-44.15%	-236.73%	42.49%	-3,672.73%	-	-
Horiz. %	5,272.73%	4,536.36%	-9,972.73%	-6,918.18%	-2,054.55%	-3,572.73%	100.00%	-
ROE	10.32%	8.11%	-15.16%	-6.98%	-3.91%	-14.36%	0.28%	-
YoY %	27.25%	153.50%	-117.19%	-78.52%	72.77%	-5,228.57%	-	-
Horiz. %	3,685.71%	2,896.43%	-5,414.29%	-2,492.86%	-1,396.43%	-5,128.57%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	121.30	112.68	87.31	68.43	137.88	297.30	234.11	-8.95%
YoY %	7.65%	29.06%	27.59%	-50.37%	-53.62%	26.99%	-	-
Horiz. %	51.81%	48.13%	37.29%	29.23%	58.90%	126.99%	100.00%	-
EPS	7.82	5.51	-9.10	-5.21	-3.12	-11.68	0.26	62.55%
YoY %	41.92%	160.55%	-74.66%	-66.99%	73.29%	-4,592.31%	-	-
Horiz. %	3,007.69%	2,119.23%	-3,500.00%	-2,003.85%	-1,200.00%	-4,492.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.758	0.6798	0.6246	0.7465	0.7986	0.8133	0.9312	-2.89%
YoY %	11.50%	8.84%	-16.33%	-6.52%	-1.81%	-12.66%	-	-
Horiz. %	81.40%	73.00%	67.07%	80.17%	85.76%	87.34%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 46,134
RPS	60.84	56.49	42.08	32.06	61.83	126.59	101.45	-7.03%
YoY %	7.70%	34.24%	31.25%	-48.15%	-51.16%	24.78%	-	-
Horiz. %	59.97%	55.68%	41.48%	31.60%	60.95%	124.78%	100.00%	-
EPS	3.92	2.77	-4.56	-2.44	-1.40	-4.97	0.11	66.54%
YoY %	41.52%	160.75%	-86.89%	-74.29%	71.83%	-4,618.18%	-	-
Horiz. %	3,563.64%	2,518.18%	-4,145.45%	-2,218.18%	-1,272.73%	-4,518.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3802	0.3408	0.301	0.3498	0.3581	0.3463	0.4035	-0.84%
YoY %	11.56%	13.22%	-13.95%	-2.32%	3.41%	-14.18%	-	-
Horiz. %	94.23%	84.46%	74.60%	86.69%	88.75%	85.82%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.78	0.53	0.50	1.32	0.71	1.20	2.39	-
P/RPS	0.64	0.47	0.57	1.93	0.51	0.40	1.02	-6.43%
YoY %	36.17%	-17.54%	-70.47%	278.43%	27.50%	-60.78%	-	-
Horiz. %	62.75%	46.08%	55.88%	189.22%	50.00%	39.22%	100.00%	-
P/EPS	9.97	9.61	-5.28	-25.34	-22.76	-10.27	925.42	-47.62%
YoY %	3.75%	282.01%	79.16%	-11.34%	-121.62%	-101.11%	-	-
Horiz. %	1.08%	1.04%	-0.57%	-2.74%	-2.46%	-1.11%	100.00%	-
EY	10.03	10.41	-18.94	-3.95	-4.39	-9.73	0.11	90.44%
YoY %	-3.65%	154.96%	-379.49%	10.02%	54.88%	-8,945.45%	-	-
Horiz. %	9,118.18%	9,463.64%	-17,218.18%	-3,590.91%	-3,990.91%	-8,845.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.03	0.78	0.80	1.77	0.89	1.48	2.57	-12.23%
YoY %	32.05%	-2.50%	-54.80%	98.88%	-39.86%	-42.41%	-	-
Horiz. %	40.08%	30.35%	31.13%	68.87%	34.63%	57.59%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	25/01/10	31/01/08	29/01/07	10/02/06	31/01/05	20/01/04	-
Price	0.695	0.94	0.87	1.23	0.73	1.09	2.44	-
P/RPS	0.57	0.83	1.00	1.80	0.53	0.37	1.04	-8.22%
YoY %	-31.33%	-17.00%	-44.44%	239.62%	43.24%	-64.42%	-	-
Horiz. %	54.81%	79.81%	96.15%	173.08%	50.96%	35.58%	100.00%	-
P/EPS	8.89	17.04	-9.19	-23.61	-23.40	-9.33	944.78	-48.62%
YoY %	-47.83%	285.42%	61.08%	-0.90%	-150.80%	-100.99%	-	-
Horiz. %	0.94%	1.80%	-0.97%	-2.50%	-2.48%	-0.99%	100.00%	-
EY	11.25	5.87	-10.88	-4.24	-4.27	-10.72	0.11	93.59%
YoY %	91.65%	153.95%	-156.60%	0.70%	60.17%	-9,845.45%	-	-
Horiz. %	10,227.27%	5,336.36%	-9,890.91%	-3,854.55%	-3,881.82%	-9,745.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	1.38	1.39	1.65	0.91	1.34	2.62	-13.87%
YoY %	-33.33%	-0.72%	-15.76%	81.32%	-32.09%	-48.85%	-	-
Horiz. %	35.11%	52.67%	53.05%	62.98%	34.73%	51.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos