[AMTEL] YoY Annualized Quarter Result on 31-May-2010 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- 58.25%
YoY- 231.0%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 43,864 55,770 60,670 56,850 37,976 40,634 35,236 3.71%
PBT 3,312 4,762 3,744 2,536 1,102 -60 -2,524 -
Tax -874 -746 -94 -236 -390 -204 220 -
NP 2,438 4,016 3,650 2,300 712 -264 -2,304 -
-
NP to SH 2,160 3,898 3,588 2,456 742 -180 -2,304 -
-
Tax Rate 26.39% 15.67% 2.51% 9.31% 35.39% - - -
Total Cost 41,426 51,754 57,020 54,550 37,264 40,898 37,540 1.65%
-
Net Worth 46,271 43,033 39,305 34,753 31,267 35,695 33,246 5.65%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 46,271 43,033 39,305 34,753 31,267 35,695 33,246 5.65%
NOSH 49,277 49,277 49,285 49,317 49,466 49,999 46,080 1.12%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 5.56% 7.20% 6.02% 4.05% 1.87% -0.65% -6.54% -
ROE 4.67% 9.06% 9.13% 7.07% 2.37% -0.50% -6.93% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 89.02 113.18 123.10 115.27 76.77 81.27 76.47 2.56%
EPS 4.38 7.92 7.28 4.98 1.50 -0.36 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.8733 0.7975 0.7047 0.6321 0.7139 0.7215 4.48%
Adjusted Per Share Value based on latest NOSH - 49,411
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 44.63 56.74 61.73 57.84 38.64 41.34 35.85 3.71%
EPS 2.20 3.97 3.65 2.50 0.75 -0.18 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4378 0.3999 0.3536 0.3181 0.3632 0.3383 5.65%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.895 0.75 0.68 0.84 0.50 0.74 1.11 -
P/RPS 1.01 0.66 0.55 0.73 0.65 0.91 1.45 -5.84%
P/EPS 20.42 9.48 9.34 16.87 33.33 -205.56 -22.20 -
EY 4.90 10.55 10.71 5.93 3.00 -0.49 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.86 0.85 1.19 0.79 1.04 1.54 -7.72%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 25/07/12 25/07/11 28/07/10 21/07/09 28/07/08 27/07/07 -
Price 0.705 0.75 0.65 0.83 0.55 0.57 1.12 -
P/RPS 0.79 0.66 0.53 0.72 0.72 0.70 1.46 -9.72%
P/EPS 16.08 9.48 8.93 16.67 36.67 -158.33 -22.40 -
EY 6.22 10.55 11.20 6.00 2.73 -0.63 -4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.82 1.18 0.87 0.80 1.55 -11.38%

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