[AMTEL] YoY TTM Result on 31-Aug-2009 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- 71.04%
YoY- -141.6%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 58,257 57,665 63,030 47,542 42,783 34,399 37,645 7.54%
PBT 4,779 3,753 3,952 -2,304 -962 -3,055 -1,278 -
Tax -910 -187 -250 -189 80 270 233 -
NP 3,869 3,566 3,702 -2,493 -882 -2,785 -1,045 -
-
NP to SH 3,753 3,615 3,948 -2,358 -976 -2,761 -1,045 -
-
Tax Rate 19.04% 4.98% 6.33% - - - - -
Total Cost 54,388 54,099 59,328 50,035 43,665 37,184 38,690 5.83%
-
Net Worth 44,112 40,439 36,651 32,736 34,680 34,475 35,847 3.51%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 44,112 40,439 36,651 32,736 34,680 34,475 35,847 3.51%
NOSH 49,277 49,298 49,282 49,331 48,750 47,065 46,428 0.99%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.64% 6.18% 5.87% -5.24% -2.06% -8.10% -2.78% -
ROE 8.51% 8.94% 10.77% -7.20% -2.81% -8.01% -2.92% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 118.22 116.97 127.90 96.37 87.76 73.09 81.08 6.48%
EPS 7.62 7.33 8.01 -4.78 -2.00 -5.87 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8952 0.8203 0.7437 0.6636 0.7114 0.7325 0.7721 2.49%
Adjusted Per Share Value based on latest NOSH - 49,331
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 59.27 58.67 64.13 48.37 43.53 35.00 38.30 7.54%
EPS 3.82 3.68 4.02 -2.40 -0.99 -2.81 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4114 0.3729 0.3331 0.3529 0.3508 0.3647 3.51%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.69 0.62 1.00 0.55 0.68 0.91 1.18 -
P/RPS 0.58 0.53 0.78 0.57 0.77 1.25 1.46 -14.24%
P/EPS 9.06 8.46 12.48 -11.51 -33.97 -15.51 -52.43 -
EY 11.04 11.83 8.01 -8.69 -2.94 -6.45 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 1.34 0.83 0.96 1.24 1.53 -10.80%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 10/10/11 27/10/10 - 24/10/08 29/10/07 30/10/06 -
Price 0.68 0.64 0.70 0.00 0.51 0.89 1.47 -
P/RPS 0.58 0.55 0.55 0.00 0.58 1.22 1.81 -17.26%
P/EPS 8.93 8.73 8.74 0.00 -25.47 -15.17 -65.31 -
EY 11.20 11.46 11.44 0.00 -3.93 -6.59 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.94 0.00 0.72 1.22 1.90 -14.15%

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