[AMTEL] YoY Annualized Quarter Result on 31-May-2009 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
21-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-May-2009 [#2]
Profit Trend
QoQ- 99.46%
YoY- 512.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 55,770 60,670 56,850 37,976 40,634 35,236 34,278 8.44%
PBT 4,762 3,744 2,536 1,102 -60 -2,524 -1,754 -
Tax -746 -94 -236 -390 -204 220 -172 27.67%
NP 4,016 3,650 2,300 712 -264 -2,304 -1,926 -
-
NP to SH 3,898 3,588 2,456 742 -180 -2,304 -1,926 -
-
Tax Rate 15.67% 2.51% 9.31% 35.39% - - - -
Total Cost 51,754 57,020 54,550 37,264 40,898 37,540 36,204 6.13%
-
Net Worth 43,033 39,305 34,753 31,267 35,695 33,246 35,833 3.09%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 43,033 39,305 34,753 31,267 35,695 33,246 35,833 3.09%
NOSH 49,277 49,285 49,317 49,466 49,999 46,080 46,076 1.12%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 7.20% 6.02% 4.05% 1.87% -0.65% -6.54% -5.62% -
ROE 9.06% 9.13% 7.07% 2.37% -0.50% -6.93% -5.37% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 113.18 123.10 115.27 76.77 81.27 76.47 74.39 7.23%
EPS 7.92 7.28 4.98 1.50 -0.36 -5.00 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8733 0.7975 0.7047 0.6321 0.7139 0.7215 0.7777 1.94%
Adjusted Per Share Value based on latest NOSH - 49,642
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 56.74 61.73 57.84 38.64 41.34 35.85 34.88 8.43%
EPS 3.97 3.65 2.50 0.75 -0.18 -2.34 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4378 0.3999 0.3536 0.3181 0.3632 0.3383 0.3646 3.09%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.75 0.68 0.84 0.50 0.74 1.11 1.45 -
P/RPS 0.66 0.55 0.73 0.65 0.91 1.45 1.95 -16.50%
P/EPS 9.48 9.34 16.87 33.33 -205.56 -22.20 -34.69 -
EY 10.55 10.71 5.93 3.00 -0.49 -4.50 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.85 1.19 0.79 1.04 1.54 1.86 -12.05%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 28/07/06 -
Price 0.75 0.65 0.83 0.55 0.57 1.12 1.35 -
P/RPS 0.66 0.53 0.72 0.72 0.70 1.46 1.81 -15.46%
P/EPS 9.48 8.93 16.67 36.67 -158.33 -22.40 -32.30 -
EY 10.55 11.20 6.00 2.73 -0.63 -4.46 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.18 0.87 0.80 1.55 1.74 -11.07%

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