[AMTEL] YoY Cumulative 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- 156.51%
YoY- 64.06%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 31,639 41,343 44,500 46,098 38,594 32,406 26,264 3.14%
PBT 1,986 3,531 3,041 3,096 2,189 23 -1,667 -
Tax -578 -374 -71 -224 -246 -123 -158 24.10%
NP 1,408 3,157 2,970 2,872 1,943 -100 -1,825 -
-
NP to SH 1,275 3,039 2,918 3,150 1,920 -207 -1,585 -
-
Tax Rate 29.10% 10.59% 2.33% 7.24% 11.24% 534.78% - -
Total Cost 30,231 38,186 41,530 43,226 36,651 32,506 28,089 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 2.86% 6.89% 7.22% 8.59% 5.88% -0.59% -4.67% -
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 64.21 83.90 90.28 93.51 78.39 65.75 56.67 2.10%
EPS 2.59 6.17 5.92 6.39 3.90 -0.42 -3.42 -
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 32.19 42.06 45.28 46.90 39.27 32.97 26.72 3.14%
EPS 1.30 3.09 2.97 3.20 1.95 -0.21 -1.61 -
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 1.17 0.82 0.69 1.07 0.70 1.03 1.61 -5.17%
P/EPS 28.99 11.19 10.47 15.65 14.10 -161.90 -26.61 -
EY 3.45 8.94 9.55 6.39 7.09 -0.62 -3.76 -
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 0.97 0.81 0.71 0.75 0.70 0.78 1.57 -7.70%
P/EPS 23.96 11.03 10.81 10.95 14.10 -121.43 -26.02 -
EY 4.17 9.07 9.25 9.13 7.09 -0.82 -3.84 -
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