[AMTEL] YoY TTM 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- 18.65%
YoY- 143.91%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 49,613 58,964 61,173 64,963 36,842 39,340 31,993 7.57%
PBT 4,926 4,798 4,412 3,762 -8,384 -1,420 -3,070 -
Tax -1,358 -933 -269 -195 -81 49 482 -
NP 3,568 3,865 4,143 3,567 -8,465 -1,371 -2,588 -
-
NP to SH 3,253 3,787 4,413 3,575 -8,142 -1,292 -2,588 -
-
Tax Rate 27.57% 19.45% 6.10% 5.18% - - - -
Total Cost 46,045 55,099 57,030 61,396 45,307 40,711 34,581 4.88%
-
Net Worth 46,271 43,033 39,232 34,820 31,379 35,100 33,344 5.60%
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 39,232 34,820 31,379 35,100 33,344 5.60%
NOSH 49,277 49,277 49,194 49,411 49,642 49,166 46,216 1.07%
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 7.19% 6.55% 6.77% 5.49% -22.98% -3.49% -8.09% -
ROE 7.03% 8.80% 11.25% 10.27% -25.95% -3.68% -7.76% -
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 100.68 119.66 124.35 131.47 74.21 80.01 69.22 6.43%
EPS 6.60 7.69 8.97 7.24 -16.40 -2.63 -5.60 -
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 50.48 59.99 62.24 66.10 37.48 40.03 32.55 7.58%
EPS 3.31 3.85 4.49 3.64 -8.28 -1.31 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4378 0.3992 0.3543 0.3193 0.3571 0.3393 5.60%
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 0.89 0.63 0.55 0.64 0.67 0.92 1.60 -9.30%
P/EPS 13.56 9.76 7.58 11.61 -3.05 -28.16 -19.82 -
EY 7.38 10.25 13.19 8.61 -32.80 -3.55 -5.04 -
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 - 28/07/08 27/07/07 -
Price 0.705 0.75 0.65 0.83 0.00 0.57 1.12 -
P/RPS 0.70 0.63 0.52 0.63 0.00 0.71 1.62 -13.04%
P/EPS 10.68 9.76 7.25 11.47 0.00 -21.69 -20.00 -
EY 9.36 10.25 13.80 8.72 0.00 -4.61 -5.00 -
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 0.00 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