[AMTEL] QoQ Quarter Result on 2017-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 9,101 7,136 6,182 11,008 17,069 12,496 9,431 -2.34% QoQ % 27.54% 15.43% -43.84% -35.51% 36.60% 32.50% - Horiz. % 96.50% 75.67% 65.55% 116.72% 180.99% 132.50% 100.00%
PBT -1,583 -888 -1,059 237 1,871 299 -491 118.08% QoQ % -78.27% 16.15% -546.84% -87.33% 525.75% 160.90% - Horiz. % 322.40% 180.86% 215.68% -48.27% -381.06% -60.90% 100.00%
Tax 159 60 1 -172 -195 -255 -42 - QoQ % 165.00% 5,900.00% 100.58% 11.79% 23.53% -507.14% - Horiz. % -378.57% -142.86% -2.38% 409.52% 464.29% 607.14% 100.00%
NP -1,424 -828 -1,058 65 1,676 44 -533 92.43% QoQ % -71.98% 21.74% -1,727.69% -96.12% 3,709.09% 108.26% - Horiz. % 267.17% 155.35% 198.50% -12.20% -314.45% -8.26% 100.00%
NP to SH -1,467 -795 -987 67 1,578 -119 -502 104.27% QoQ % -84.53% 19.45% -1,573.13% -95.75% 1,426.05% 76.29% - Horiz. % 292.23% 158.37% 196.61% -13.35% -314.34% 23.71% 100.00%
Tax Rate - % - % - % 72.57 % 10.42 % 85.28 % - % - QoQ % 0.00% 0.00% 0.00% 596.45% -87.78% 0.00% - Horiz. % 0.00% 0.00% 0.00% 85.10% 12.22% 100.00% -
Total Cost 10,525 7,964 7,240 10,943 15,393 12,452 9,964 3.72% QoQ % 32.16% 10.00% -33.84% -28.91% 23.62% 24.97% - Horiz. % 105.63% 79.93% 72.66% 109.83% 154.49% 124.97% 100.00%
Net Worth 40,624 42,240 43,038 44,019 44,043 42,471 42,560 -3.05% QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% - Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 100.00%
Dividend 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 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 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 40,624 42,240 43,038 44,019 44,043 42,471 42,560 -3.05% QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% - Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 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 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin -15.65 % -11.60 % -17.11 % 0.59 % 9.82 % 0.35 % -5.65 % 97.11% QoQ % -34.91% 32.20% -3,000.00% -93.99% 2,705.71% 106.19% - Horiz. % 276.99% 205.31% 302.83% -10.44% -173.81% -6.19% 100.00%
ROE -3.61 % -1.88 % -2.29 % 0.15 % 3.58 % -0.28 % -1.18 % 110.60% QoQ % -92.02% 17.90% -1,626.67% -95.81% 1,378.57% 76.27% - Horiz. % 305.93% 159.32% 194.07% -12.71% -303.39% 23.73% 100.00%
Per Share 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 18.47 14.48 12.55 22.34 34.64 25.36 19.14 -2.35% QoQ % 27.56% 15.38% -43.82% -35.51% 36.59% 32.50% - Horiz. % 96.50% 75.65% 65.57% 116.72% 180.98% 132.50% 100.00%
EPS -2.98 -1.61 -2.00 0.14 3.20 -0.24 -1.02 104.23% QoQ % -85.09% 19.50% -1,528.57% -95.62% 1,433.33% 76.47% - Horiz. % 292.16% 157.84% 196.08% -13.73% -313.73% 23.53% 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 0.8244 0.8572 0.8734 0.8933 0.8938 0.8619 0.8637 -3.05% QoQ % -3.83% -1.85% -2.23% -0.06% 3.70% -0.21% - Horiz. % 95.45% 99.25% 101.12% 103.43% 103.49% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 13.99 10.97 9.51 16.93 26.25 19.21 14.50 -2.36% QoQ % 27.53% 15.35% -43.83% -35.50% 36.65% 32.48% - Horiz. % 96.48% 75.66% 65.59% 116.76% 181.03% 132.48% 100.00%
EPS -2.26 -1.22 -1.52 0.10 2.43 -0.18 -0.77 104.86% QoQ % -85.25% 19.74% -1,620.00% -95.88% 1,450.00% 76.62% - Horiz. % 293.51% 158.44% 197.40% -12.99% -315.58% 23.38% 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 0.6246 0.6495 0.6618 0.6768 0.6772 0.6531 0.6544 -3.06% QoQ % -3.83% -1.86% -2.22% -0.06% 3.69% -0.20% - Horiz. % 95.45% 99.25% 101.13% 103.42% 103.48% 99.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.6500 0.6300 0.6300 0.6350 0.6100 0.6500 0.6900 -
P/RPS 3.52 4.35 5.02 2.84 1.76 2.56 3.61 -1.67% QoQ % -19.08% -13.35% 76.76% 61.36% -31.25% -29.09% - Horiz. % 97.51% 120.50% 139.06% 78.67% 48.75% 70.91% 100.00%
P/EPS -21.83 -39.05 -31.45 467.03 19.05 -269.16 -67.73 -52.96% QoQ % 44.10% -24.17% -106.73% 2,351.60% 107.08% -297.40% - Horiz. % 32.23% 57.66% 46.43% -689.55% -28.13% 397.40% 100.00%
EY -4.58 -2.56 -3.18 0.21 5.25 -0.37 -1.48 112.21% QoQ % -78.91% 19.50% -1,614.29% -96.00% 1,518.92% 75.00% - Horiz. % 309.46% 172.97% 214.86% -14.19% -354.73% 25.00% 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 0.79 0.73 0.72 0.71 0.68 0.75 0.80 -0.83% QoQ % 8.22% 1.39% 1.41% 4.41% -9.33% -6.25% - Horiz. % 98.75% 91.25% 90.00% 88.75% 85.00% 93.75% 100.00%
Price Multiplier on Announcement Date 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 25/10/17 31/07/17 27/04/17 23/01/17 27/10/16 28/07/16 -
Price 0.6650 0.6300 0.6300 0.6950 0.6000 0.6100 0.7500 -
P/RPS 3.60 4.35 5.02 3.11 1.73 2.41 3.92 -5.51% QoQ % -17.24% -13.35% 61.41% 79.77% -28.22% -38.52% - Horiz. % 91.84% 110.97% 128.06% 79.34% 44.13% 61.48% 100.00%
P/EPS -22.34 -39.05 -31.45 511.16 18.74 -252.60 -73.62 -54.81% QoQ % 42.79% -24.17% -106.15% 2,627.64% 107.42% -243.11% - Horiz. % 30.35% 53.04% 42.72% -694.32% -25.46% 343.11% 100.00%
EY -4.48 -2.56 -3.18 0.20 5.34 -0.40 -1.36 121.23% QoQ % -75.00% 19.50% -1,690.00% -96.25% 1,435.00% 70.59% - Horiz. % 329.41% 188.24% 233.82% -14.71% -392.65% 29.41% 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 0.81 0.73 0.72 0.78 0.67 0.71 0.87 -4.65% QoQ % 10.96% 1.39% -7.69% 16.42% -5.63% -18.39% - Horiz. % 93.10% 83.91% 82.76% 89.66% 77.01% 81.61% 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 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-Q1-FY2017.pdf 
