[AMTEL] YoY Annualized Quarter Result on 28-Nov-2008 [#4]

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Annualized Quarter Result
Revenue	61,414	59,796	55,526	41,312	36,641	31,514	60,766	0.17%
YoY %	2.71%	7.69%	34.41%	12.75%	16.27%	-48.14%	-	-
Horiz. %	101.07%	98.40%	91.38%	67.99%	60.30%	51.86%	100.00%	-
PBT	4,289	3,803	3,045	-4,419	-2,652	-2,685	-1,514	-
YoY %	12.78%	24.89%	168.91%	-66.63%	1.23%	-77.34%	-	-
Horiz. %	-283.29%	-251.19%	-201.12%	291.88%	175.17%	177.34%	100.00%	-
Tax	-607	-335	-272	-66	45	286	139	-
YoY %	-81.19%	-23.16%	-312.12%	-246.67%	-84.27%	105.76%	-	-
Horiz. %	-436.69%	-241.01%	-195.68%	-47.48%	32.37%	205.76%	100.00%	-
NP	3,682	3,468	2,773	-4,485	-2,607	-2,399	-1,375	-
YoY %	6.17%	25.06%	161.83%	-72.04%	-8.67%	-74.47%	-	-
Horiz. %	-267.78%	-252.22%	-201.67%	326.18%	189.60%	174.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,632	3,855	2,718	-4,442	-2,354	-2,399	-1,375	-
YoY %	-5.78%	41.83%	161.19%	-88.70%	1.88%	-74.47%	-	-
Horiz. %	-264.15%	-280.36%	-197.67%	323.05%	171.20%	174.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.15%	8.81%	8.93%	-	-	-	-	-
YoY %	60.61%	-1.34%	0.00%	-	-	-	-	-
Horiz. %	158.45%	98.66%	100.00%	-	-	-	-	-
Total Cost	57,732	56,328	52,753	45,797	39,248	33,913	62,141	-1.21%
YoY %	2.49%	6.78%	15.19%	16.69%	15.73%	-45.43%	-	-
Horiz. %	92.90%	90.65%	84.89%	73.70%	63.16%	54.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,138	37,366	33,499	30,837	33,916	34,377	35,194	2.63%
YoY %	10.09%	11.54%	8.63%	-9.08%	-1.34%	-2.32%	-	-
Horiz. %	116.89%	106.17%	95.18%	87.62%	96.37%	97.68%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	41,138	37,366	33,499	30,837	33,916	34,377	35,194	2.63%
YoY %	10.09%	11.54%	8.63%	-9.08%	-1.34%	-2.32%	-	-
Horiz. %	116.89%	106.17%	95.18%	87.62%	96.37%	97.68%	100.00%	-
NOSH	49,278	49,296	49,279	49,300	47,363	46,051	44,070	1.87%
YoY %	-0.04%	0.03%	-0.04%	4.09%	2.85%	4.50%	-	-
Horiz. %	111.82%	111.86%	111.82%	111.87%	107.47%	104.50%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	6.00%	5.80%	4.99%	-10.86%	-7.11%	-7.61%	-2.26%	-
YoY %	3.45%	16.23%	145.95%	-52.74%	6.57%	-236.73%	-	-
Horiz. %	-265.49%	-256.64%	-220.80%	480.53%	314.60%	336.73%	100.00%	-
ROE	8.83%	10.32%	8.11%	-14.40%	-6.94%	-6.98%	-3.91%	-
YoY %	-14.44%	27.25%	156.32%	-107.49%	0.57%	-78.52%	-	-
Horiz. %	-225.83%	-263.94%	-207.42%	368.29%	177.49%	178.52%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	124.63	121.30	112.68	83.80	77.36	68.43	137.88	-1.66%
YoY %	2.75%	7.65%	34.46%	8.32%	13.05%	-50.37%	-	-
Horiz. %	90.39%	87.98%	81.72%	60.78%	56.11%	49.63%	100.00%	-
EPS	7.37	7.82	5.51	-9.01	-4.97	-5.21	-3.12	-
YoY %	-5.75%	41.92%	161.15%	-81.29%	4.61%	-66.99%	-	-
Horiz. %	-236.22%	-250.64%	-176.60%	288.78%	159.29%	166.99%	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	0.8348	0.758	0.6798	0.6255	0.7161	0.7465	0.7986	0.74%
YoY %	10.13%	11.50%	8.68%	-12.65%	-4.07%	-6.52%	-	-
Horiz. %	104.53%	94.92%	85.12%	78.32%	89.67%	93.48%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 49,301
RPS	62.49	60.84	56.49	42.03	37.28	32.06	61.83	0.17%
YoY %	2.71%	7.70%	34.40%	12.74%	16.28%	-48.15%	-	-
Horiz. %	101.07%	98.40%	91.36%	67.98%	60.29%	51.85%	100.00%	-
EPS	3.70	3.92	2.77	-4.52	-2.40	-2.44	-1.40	-
YoY %	-5.61%	41.52%	161.28%	-88.33%	1.64%	-74.29%	-	-
Horiz. %	-264.29%	-280.00%	-197.86%	322.86%	171.43%	174.29%	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	0.4186	0.3802	0.3408	0.3138	0.3451	0.3498	0.3581	2.63%
YoY %	10.10%	11.56%	8.60%	-9.07%	-1.34%	-2.32%	-	-
Horiz. %	116.89%	106.17%	95.17%	87.63%	96.37%	97.68%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	0.80	0.78	0.53	0.50	0.89	1.32	0.71	-
P/RPS	0.64	0.64	0.47	0.60	1.15	1.93	0.51	3.85%
YoY %	0.00%	36.17%	-21.67%	-47.83%	-40.41%	278.43%	-	-
Horiz. %	125.49%	125.49%	92.16%	117.65%	225.49%	378.43%	100.00%	-
P/EPS	10.85	9.97	9.61	-5.55	-17.91	-25.34	-22.76	-
YoY %	8.83%	3.75%	273.15%	69.01%	29.32%	-11.34%	-	-
Horiz. %	-47.67%	-43.80%	-42.22%	24.38%	78.69%	111.34%	100.00%	-
EY	9.21	10.03	10.41	-18.02	-5.58	-3.95	-4.39	-
YoY %	-8.18%	-3.65%	157.77%	-222.94%	-41.27%	10.02%	-	-
Horiz. %	-209.79%	-228.47%	-237.13%	410.48%	127.11%	89.98%	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	0.96	1.03	0.78	0.80	1.24	1.77	0.89	1.26%
YoY %	-6.80%	32.05%	-2.50%	-35.48%	-29.94%	98.88%	-	-
Horiz. %	107.87%	115.73%	87.64%	89.89%	139.33%	198.88%	100.00%	-

	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	18/01/12	25/01/11	25/01/10	27/02/09	31/01/08	29/01/07	10/02/06	-
Price	0.83	0.695	0.94	0.48	0.87	1.23	0.73	-
P/RPS	0.67	0.57	0.83	0.57	1.12	1.80	0.53	3.98%
YoY %	17.54%	-31.33%	45.61%	-49.11%	-37.78%	239.62%	-	-
Horiz. %	126.42%	107.55%	156.60%	107.55%	211.32%	339.62%	100.00%	-
P/EPS	11.26	8.89	17.04	-5.33	-17.50	-23.61	-23.40	-
YoY %	26.66%	-47.83%	419.70%	69.54%	25.88%	-0.90%	-	-
Horiz. %	-48.12%	-37.99%	-72.82%	22.78%	74.79%	100.90%	100.00%	-
EY	8.88	11.25	5.87	-18.77	-5.71	-4.24	-4.27	-
YoY %	-21.07%	91.65%	131.27%	-228.72%	-34.67%	0.70%	-	-
Horiz. %	-207.96%	-263.47%	-137.47%	439.58%	133.72%	99.30%	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	0.99	0.92	1.38	0.77	1.21	1.65	0.91	1.41%
YoY %	7.61%	-33.33%	79.22%	-36.36%	-26.67%	81.32%	-	-
Horiz. %	108.79%	101.10%	151.65%	84.62%	132.97%	181.32%	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