[AMTEL] QoQ Annualized Quarter Result on 2016-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 44,032 47,417 40,464 35,704 33,684 56,656 42,826 1.87% QoQ % -7.14% 17.18% 13.33% 6.00% -40.55% 32.29% - Horiz. % 102.81% 110.72% 94.48% 83.37% 78.65% 132.29% 100.00%
PBT 948 1,052 -1,092 -2,236 -2,508 1,160 604 35.09% QoQ % -9.89% 196.34% 51.16% 10.85% -316.21% 92.05% - Horiz. % 156.95% 174.17% -180.79% -370.20% -415.23% 192.05% 100.00%
Tax -688 -600 -540 -300 -432 -350 -589 10.88% QoQ % -14.67% -11.11% -80.00% 30.56% -23.43% 40.61% - Horiz. % 116.74% 101.81% 91.63% 50.90% 73.30% 59.39% 100.00%
NP 260 452 -1,632 -2,536 -2,940 810 14 581.09% QoQ % -42.48% 127.70% 35.65% 13.74% -462.96% 5,422.98% - Horiz. % 1,772.81% 3,081.96% -11,127.78% -17,291.70% -20,046.37% 5,522.98% 100.00%
NP to SH 268 256 -1,762 -2,406 -2,804 818 82 119.20% QoQ % 4.69% 114.52% 26.74% 14.19% -442.79% 889.52% - Horiz. % 324.20% 309.68% -2,132.27% -2,910.51% -3,391.96% 989.52% 100.00%
Tax Rate 72.57 % 57.03 % - % - % - % 30.17 % 97.57 % -17.92% QoQ % 27.25% 0.00% 0.00% 0.00% 0.00% -69.08% - Horiz. % 74.38% 58.45% 0.00% 0.00% 0.00% 30.92% 100.00%
Total Cost 43,772 46,965 42,096 38,240 36,624 55,846 42,812 1.49% QoQ % -6.80% 11.57% 10.08% 4.41% -34.42% 30.44% - Horiz. % 102.24% 109.70% 98.33% 89.32% 85.55% 130.44% 100.00%
Net Worth 44,019 44,043 42,471 42,560 43,201 43,900 43,166 1.31% QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% - Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 100.00%
Dividend 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 44,019 44,043 42,471 42,560 43,201 43,900 43,166 1.31% QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% - Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 0.59 % 0.95 % -4.03 % -7.10 % -8.73 % 1.43 % 0.03 % 629.92% QoQ % -37.89% 123.57% 43.24% 18.67% -710.49% 4,666.67% - Horiz. % 1,966.67% 3,166.67% -13,433.33% -23,666.67% -29,100.00% 4,766.67% 100.00%
ROE 0.61 % 0.58 % -4.15 % -5.65 % -6.49 % 1.86 % 0.19 % 117.78% QoQ % 5.17% 113.98% 26.55% 12.94% -448.92% 878.95% - Horiz. % 321.05% 305.26% -2,184.21% -2,973.68% -3,415.79% 978.95% 100.00%
Per Share 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 89.36 96.23 82.12 72.46 68.36 114.97 86.91 1.87% QoQ % -7.14% 17.18% 13.33% 6.00% -40.54% 32.29% - Horiz. % 102.82% 110.72% 94.49% 83.37% 78.66% 132.29% 100.00%
EPS 0.56 0.52 -3.57 -4.88 -5.68 1.66 0.17 121.55% QoQ % 7.69% 114.57% 26.84% 14.08% -442.17% 876.47% - Horiz. % 329.41% 305.88% -2,100.00% -2,870.59% -3,341.18% 976.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8933 0.8938 0.8619 0.8637 0.8767 0.8909 0.8760 1.31% QoQ % -0.06% 3.70% -0.21% -1.48% -1.59% 1.70% - Horiz. % 101.97% 102.03% 98.39% 98.60% 100.08% 101.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 67.70 72.91 62.22 54.90 51.79 87.11 65.85 1.87% QoQ % -7.15% 17.18% 13.33% 6.01% -40.55% 32.29% - Horiz. % 102.81% 110.72% 94.49% 83.37% 78.65% 132.29% 100.00%
EPS 0.41 0.39 -2.71 -3.70 -4.31 1.26 0.13 115.21% QoQ % 5.13% 114.39% 26.76% 14.15% -442.06% 869.23% - Horiz. % 315.38% 300.00% -2,084.62% -2,846.15% -3,315.38% 969.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6768 0.6772 0.6531 0.6544 0.6643 0.6750 0.6637 1.31% QoQ % -0.06% 3.69% -0.20% -1.49% -1.59% 1.70% - Horiz. % 101.97% 102.03% 98.40% 98.60% 100.09% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.6350 0.6100 0.6500 0.6900 0.7550 0.8500 0.9000 -
P/RPS 0.71 0.63 0.79 0.95 1.10 0.74 1.04 -22.49% QoQ % 12.70% -20.25% -16.84% -13.64% 48.65% -28.85% - Horiz. % 68.27% 60.58% 75.96% 91.35% 105.77% 71.15% 100.00%
P/EPS 116.76 117.42 -18.17 -14.13 -13.27 51.20 536.49 -63.85% QoQ % -0.56% 746.23% -28.59% -6.48% -125.92% -90.46% - Horiz. % 21.76% 21.89% -3.39% -2.63% -2.47% 9.54% 100.00%
EY 0.86 0.85 -5.50 -7.08 -7.54 1.95 0.19 173.88% QoQ % 1.18% 115.45% 22.32% 6.10% -486.67% 926.32% - Horiz. % 452.63% 447.37% -2,894.74% -3,726.32% -3,968.42% 1,026.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.71 0.68 0.75 0.80 0.86 0.95 1.03 -21.98% QoQ % 4.41% -9.33% -6.25% -6.98% -9.47% -7.77% - Horiz. % 68.93% 66.02% 72.82% 77.67% 83.50% 92.23% 100.00%
Price Multiplier on Announcement Date 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 -
Price 0.6950 0.6000 0.6100 0.7500 0.7000 0.7100 0.7900 -
P/RPS 0.78 0.62 0.74 1.04 1.02 0.62 0.91 -9.77% QoQ % 25.81% -16.22% -28.85% 1.96% 64.52% -31.87% - Horiz. % 85.71% 68.13% 81.32% 114.29% 112.09% 68.13% 100.00%
P/EPS 127.79 115.49 -17.05 -15.36 -12.30 42.77 470.92 -58.12% QoQ % 10.65% 777.36% -11.00% -24.88% -128.76% -90.92% - Horiz. % 27.14% 24.52% -3.62% -3.26% -2.61% 9.08% 100.00%
EY 0.78 0.87 -5.86 -6.51 -8.13 2.34 0.21 140.03% QoQ % -10.34% 114.85% 9.98% 19.93% -447.44% 1,014.29% - Horiz. % 371.43% 414.29% -2,790.48% -3,100.00% -3,871.43% 1,114.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.78 0.67 0.71 0.87 0.80 0.80 0.90 -9.11% QoQ % 16.42% -5.63% -18.39% 8.75% 0.00% -11.11% - Horiz. % 86.67% 74.44% 78.89% 96.67% 88.89% 88.89% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AMTEL-Q2-FY2016.pdf 
