[AMTEL] YoY Annualized 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- 6.17%
YoY- 160.6%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Revenue 55,566 61,414 59,796 55,526 41,312 41,354 36,641 8.67%
PBT 5,651 4,289 3,803 3,045 -4,419 -4,470 -2,652 -
Tax -1,294 -607 -335 -272 -66 -66 45 -
NP 4,357 3,682 3,468 2,773 -4,485 -4,536 -2,607 -
-
NP to SH 4,122 3,632 3,855 2,718 -4,442 -4,485 -2,354 -
-
Tax Rate 22.90% 14.15% 8.81% 8.93% - - - -
Total Cost 51,209 57,732 56,328 52,753 45,797 45,890 39,248 5.45%
-
Net Worth 45,191 41,138 37,366 33,499 30,837 30,783 33,916 5.90%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Net Worth 45,191 41,138 37,366 33,499 30,837 30,783 33,916 5.90%
NOSH 49,277 49,278 49,296 49,279 49,300 49,285 47,363 0.79%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
NP Margin 7.84% 6.00% 5.80% 4.99% -10.86% -10.97% -7.11% -
ROE 9.12% 8.83% 10.32% 8.11% -14.40% -14.57% -6.94% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
RPS 112.76 124.63 121.30 112.68 83.80 83.91 77.36 7.81%
EPS 8.36 7.37 7.82 5.51 -9.01 -9.10 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9171 0.8348 0.758 0.6798 0.6255 0.6246 0.7161 5.06%
Adjusted Per Share Value based on latest NOSH - 49,403
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
RPS 56.54 62.49 60.84 56.49 42.03 42.08 37.28 8.67%
EPS 4.19 3.70 3.92 2.77 -4.52 -4.56 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4598 0.4186 0.3802 0.3408 0.3138 0.3132 0.3451 5.90%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 28/11/08 30/11/07 -
Price 0.70 0.80 0.78 0.53 0.50 0.50 0.89 -
P/RPS 0.62 0.64 0.64 0.47 0.60 0.60 1.15 -11.61%
P/EPS 8.37 10.85 9.97 9.61 -5.55 -5.49 -17.91 -
EY 11.95 9.21 10.03 10.41 -18.02 -18.20 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.96 1.03 0.78 0.80 0.80 1.24 -9.31%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/08 30/11/07 CAGR
Date 23/01/13 18/01/12 25/01/11 25/01/10 27/02/09 - 31/01/08 -
Price 0.73 0.83 0.695 0.94 0.48 0.00 0.87 -
P/RPS 0.65 0.67 0.57 0.83 0.57 0.00 1.12 -10.30%
P/EPS 8.73 11.26 8.89 17.04 -5.33 0.00 -17.50 -
EY 11.46 8.88 11.25 5.87 -18.77 0.00 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.99 0.92 1.38 0.77 0.00 1.21 -7.93%

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