[AMTEL] YoY TTM Result on 28-Feb-2010 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- 10.85%
YoY- 135.29%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 51,814 62,820 61,345 59,666 37,561 37,783 30,328 9.32%
PBT 5,107 5,113 4,098 3,262 -8,701 -2,300 -3,044 -
Tax -1,276 -959 -327 -247 20 90 587 -
NP 3,831 4,154 3,771 3,015 -8,681 -2,210 -2,457 -
-
NP to SH 3,547 4,099 4,092 3,013 -8,537 -2,106 -2,457 -
-
Tax Rate 24.99% 18.76% 7.98% 7.57% - - - -
Total Cost 47,983 58,666 57,574 56,651 46,242 39,993 32,785 6.54%
-
Net Worth 45,719 42,235 38,271 33,770 30,665 34,740 33,545 5.29%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 45,719 42,235 38,271 33,770 30,665 34,740 33,545 5.29%
NOSH 49,277 49,277 49,453 49,113 48,947 49,298 46,022 1.14%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 7.39% 6.61% 6.15% 5.05% -23.11% -5.85% -8.10% -
ROE 7.76% 9.71% 10.69% 8.92% -27.84% -6.06% -7.32% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 105.15 127.48 124.05 121.48 76.74 76.64 65.90 8.09%
EPS 7.20 8.32 8.27 6.13 -17.44 -4.27 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9278 0.8571 0.7739 0.6876 0.6265 0.7047 0.7289 4.09%
Adjusted Per Share Value based on latest NOSH - 49,113
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 52.72 63.92 62.41 60.71 38.22 38.44 30.86 9.32%
EPS 3.61 4.17 4.16 3.07 -8.69 -2.14 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.4297 0.3894 0.3436 0.312 0.3535 0.3413 5.29%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.71 0.80 0.71 0.84 0.48 0.83 1.11 -
P/RPS 0.68 0.63 0.57 0.69 0.63 1.08 1.68 -13.98%
P/EPS 9.86 9.62 8.58 13.69 -2.75 -19.43 -20.79 -
EY 10.14 10.40 11.65 7.30 -36.34 -5.15 -4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.92 1.22 0.77 1.18 1.52 -10.70%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/04/13 25/04/12 27/04/11 27/04/10 - 25/04/08 27/04/07 -
Price 0.735 0.76 0.675 0.90 0.00 0.72 1.23 -
P/RPS 0.70 0.60 0.54 0.74 0.00 0.94 1.87 -15.09%
P/EPS 10.21 9.14 8.16 14.67 0.00 -16.85 -23.04 -
EY 9.79 10.95 12.26 6.82 0.00 -5.93 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.87 1.31 0.00 1.02 1.69 -11.89%

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