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

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Quarter Result
Revenue	10,438	12,639	16,495	16,667	11,370	10,793	9,236	2.05%
YoY %	-17.41%	-23.38%	-1.03%	46.59%	5.35%	16.86%	-	-
Horiz. %	113.01%	136.84%	178.59%	180.46%	123.11%	116.86%	100.00%	-
PBT	688	869	1,184	870	370	540	-340	-
YoY %	-20.83%	-26.60%	36.09%	135.14%	-31.48%	258.82%	-	-
Horiz. %	-202.35%	-255.59%	-348.24%	-255.88%	-108.82%	-158.82%	100.00%	-
Tax	-68	14	-12	-70	-122	-43	-2	79.89%
YoY %	-585.71%	216.67%	82.86%	42.62%	-183.72%	-2,050.00%	-	-
Horiz. %	3,400.00%	-700.00%	600.00%	3,500.00%	6,100.00%	2,150.00%	100.00%	-
NP	620	883	1,172	800	248	497	-342	-
YoY %	-29.78%	-24.66%	46.50%	222.58%	-50.10%	245.32%	-	-
Horiz. %	-181.29%	-258.19%	-342.69%	-233.92%	-72.51%	-145.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	555	849	1,161	840	278	472	-342	-
YoY %	-34.63%	-26.87%	38.21%	202.16%	-41.10%	238.01%	-	-
Horiz. %	-162.28%	-248.25%	-339.47%	-245.61%	-81.29%	-138.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.88%	-1.61%	1.01%	8.05%	32.97%	7.96%	-	-
YoY %	713.66%	-259.41%	-87.45%	-75.58%	314.20%	0.00%	-	-
Horiz. %	124.12%	-20.23%	12.69%	101.13%	414.20%	100.00%	-	-
Total Cost	9,818	11,756	15,323	15,867	11,122	10,296	9,578	0.41%
YoY %	-16.49%	-23.28%	-3.43%	42.66%	8.02%	7.50%	-	-
Horiz. %	102.51%	122.74%	159.98%	165.66%	116.12%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,271	43,033	39,232	34,820	31,379	35,100	33,344	5.60%
YoY %	7.52%	9.69%	12.67%	10.97%	-10.60%	5.27%	-	-
Horiz. %	138.77%	129.06%	117.66%	104.43%	94.11%	105.27%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	46,271	43,033	39,232	34,820	31,379	35,100	33,344	5.60%
YoY %	7.52%	9.69%	12.67%	10.97%	-10.60%	5.27%	-	-
Horiz. %	138.77%	129.06%	117.66%	104.43%	94.11%	105.27%	100.00%	-
NOSH	49,277	49,277	49,194	49,411	49,642	49,166	46,216	1.07%
YoY %	0.00%	0.17%	-0.44%	-0.47%	0.97%	6.38%	-	-
Horiz. %	106.62%	106.62%	106.44%	106.91%	107.41%	106.38%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	5.94%	6.99%	7.11%	4.80%	2.18%	4.60%	-3.70%	-
YoY %	-15.02%	-1.69%	48.13%	120.18%	-52.61%	224.32%	-	-
Horiz. %	-160.54%	-188.92%	-192.16%	-129.73%	-58.92%	-124.32%	100.00%	-
ROE	1.20%	1.97%	2.96%	2.41%	0.89%	1.34%	-1.03%	-
YoY %	-39.09%	-33.45%	22.82%	170.79%	-33.58%	230.10%	-	-
Horiz. %	-116.50%	-191.26%	-287.38%	-233.98%	-86.41%	-130.10%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	21.18	25.65	33.53	33.73	22.90	21.95	19.98	0.97%
YoY %	-17.43%	-23.50%	-0.59%	47.29%	4.33%	9.86%	-	-
Horiz. %	106.01%	128.38%	167.82%	168.82%	114.61%	109.86%	100.00%	-
EPS	1.13	1.72	2.36	1.70	0.56	0.96	-0.74	-
YoY %	-34.30%	-27.12%	38.82%	203.57%	-41.67%	229.73%	-	-
Horiz. %	-152.70%	-232.43%	-318.92%	-229.73%	-75.68%	-129.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.939	0.8733	0.7975	0.7047	0.6321	0.7139	0.7215	4.48%
YoY %	7.52%	9.50%	13.17%	11.49%	-11.46%	-1.05%	-	-
Horiz. %	130.15%	121.04%	110.53%	97.67%	87.61%	98.95%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 49,411
RPS	10.62	12.86	16.78	16.96	11.57	10.98	9.40	2.05%
YoY %	-17.42%	-23.36%	-1.06%	46.59%	5.37%	16.81%	-	-
Horiz. %	112.98%	136.81%	178.51%	180.43%	123.09%	116.81%	100.00%	-
EPS	0.56	0.86	1.18	0.85	0.28	0.48	-0.35	-
YoY %	-34.88%	-27.12%	38.82%	203.57%	-41.67%	237.14%	-	-
Horiz. %	-160.00%	-245.71%	-337.14%	-242.86%	-80.00%	-137.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4708	0.4378	0.3992	0.3543	0.3193	0.3571	0.3393	5.60%
YoY %	7.54%	9.67%	12.67%	10.96%	-10.59%	5.25%	-	-
Horiz. %	138.76%	129.03%	117.65%	104.42%	94.11%	105.25%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
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	4.23	2.92	2.03	2.49	2.18	3.37	5.55	-4.42%
YoY %	44.86%	43.84%	-18.47%	14.22%	-35.31%	-39.28%	-	-
Horiz. %	76.22%	52.61%	36.58%	44.86%	39.28%	60.72%	100.00%	-
P/EPS	79.46	43.53	28.81	49.41	89.29	77.08	-150.00	-
YoY %	82.54%	51.09%	-41.69%	-44.66%	15.84%	151.39%	-	-
Horiz. %	-52.97%	-29.02%	-19.21%	-32.94%	-59.53%	-51.39%	100.00%	-
EY	1.26	2.30	3.47	2.02	1.12	1.30	-0.67	-
YoY %	-45.22%	-33.72%	71.78%	80.36%	-13.85%	294.03%	-	-
Horiz. %	-188.06%	-343.28%	-517.91%	-301.49%	-167.16%	-194.03%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	0.86	0.85	1.19	0.79	1.04	1.54	-7.72%
YoY %	10.47%	1.18%	-28.57%	50.63%	-24.04%	-32.47%	-	-
Horiz. %	61.69%	55.84%	55.19%	77.27%	51.30%	67.53%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
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	3.33	2.92	1.94	2.46	2.40	2.60	5.60	-8.29%
YoY %	14.04%	50.52%	-21.14%	2.50%	-7.69%	-53.57%	-	-
Horiz. %	59.46%	52.14%	34.64%	43.93%	42.86%	46.43%	100.00%	-
P/EPS	62.60	43.53	27.54	48.82	98.21	59.38	-151.35	-
YoY %	43.81%	58.06%	-43.59%	-50.29%	65.39%	139.23%	-	-
Horiz. %	-41.36%	-28.76%	-18.20%	-32.26%	-64.89%	-39.23%	100.00%	-
EY	1.60	2.30	3.63	2.05	1.02	1.68	-0.66	-
YoY %	-30.43%	-36.64%	77.07%	100.98%	-39.29%	354.55%	-	-
Horiz. %	-242.42%	-348.48%	-550.00%	-310.61%	-154.55%	-254.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.86	0.82	1.18	0.87	0.80	1.55	-11.38%
YoY %	-12.79%	4.88%	-30.51%	35.63%	8.75%	-48.39%	-	-
Horiz. %	48.39%	55.48%	52.90%	76.13%	56.13%	51.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos