[AMTEL] YoY Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- 71.01%
YoY- 64.06%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 42,185 55,124 59,333 61,464 51,458 43,208 35,018 3.14%
PBT 2,648 4,708 4,054 4,128 2,918 30 -2,222 -
Tax -770 -498 -94 -298 -328 -163 -210 24.15%
NP 1,877 4,209 3,960 3,829 2,590 -133 -2,433 -
-
NP to SH 1,700 4,052 3,890 4,200 2,560 -276 -2,113 -
-
Tax Rate 29.08% 10.58% 2.32% 7.22% 11.24% 543.33% - -
Total Cost 40,308 50,914 55,373 57,634 48,868 43,341 37,451 1.23%
-
Net Worth 44,600 44,112 40,433 36,661 32,669 35,061 33,947 4.64%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 44,600 44,112 40,433 36,661 32,669 35,061 33,947 4.64%
NOSH 49,277 49,277 49,290 49,295 49,230 49,285 46,345 1.02%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 4.45% 7.64% 6.67% 6.23% 5.03% -0.31% -6.95% -
ROE 3.81% 9.19% 9.62% 11.46% 7.84% -0.79% -6.23% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 85.61 111.87 120.37 124.68 104.53 87.67 75.56 2.10%
EPS 3.45 8.23 7.89 8.52 5.20 -0.56 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.8952 0.8203 0.7437 0.6636 0.7114 0.7325 3.58%
Adjusted Per Share Value based on latest NOSH - 49,282
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 42.92 56.09 60.37 62.54 52.36 43.96 35.63 3.14%
EPS 1.73 4.12 3.96 4.27 2.60 -0.28 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4538 0.4488 0.4114 0.373 0.3324 0.3567 0.3454 4.64%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.75 0.69 0.62 1.00 0.55 0.68 0.91 -
P/RPS 0.88 0.62 0.52 0.80 0.53 0.78 1.20 -5.03%
P/EPS 21.74 8.39 7.85 11.74 10.58 -121.43 -19.96 -
EY 4.60 11.92 12.73 8.52 9.45 -0.82 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.76 1.34 0.83 0.96 1.24 -6.46%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 29/10/12 10/10/11 27/10/10 28/10/09 24/10/08 29/10/07 -
Price 0.62 0.68 0.64 0.70 0.55 0.51 0.89 -
P/RPS 0.72 0.61 0.53 0.56 0.53 0.58 1.18 -7.89%
P/EPS 17.97 8.27 8.11 8.22 10.58 -91.07 -19.52 -
EY 5.56 12.09 12.33 12.17 9.45 -1.10 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.78 0.94 0.83 0.72 1.22 -9.05%

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