[AMTEL] QoQ Quarter Result on 2015-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 12,496 9,431 8,421 24,536 12,708 10,985 8,427 29.88% QoQ % 32.50% 11.99% -65.68% 93.08% 15.69% 30.35% - Horiz. % 148.29% 111.91% 99.93% 291.16% 150.80% 130.35% 100.00%
PBT 299 -491 -627 707 1,286 -505 -328 - QoQ % 160.90% 21.69% -188.68% -45.02% 354.65% -53.96% - Horiz. % -91.16% 149.70% 191.16% -215.55% -392.07% 153.96% 100.00%
Tax -255 -42 -108 92 -383 -21 -38 253.73% QoQ % -507.14% 61.11% -217.39% 124.02% -1,723.81% 44.74% - Horiz. % 671.05% 110.53% 284.21% -242.11% 1,007.89% 55.26% 100.00%
NP 44 -533 -735 799 903 -526 -366 - QoQ % 108.26% 27.48% -191.99% -11.52% 271.67% -43.72% - Horiz. % -12.02% 145.63% 200.82% -218.31% -246.72% 143.72% 100.00%
NP to SH -119 -502 -701 756 939 -518 -359 -51.94% QoQ % 76.29% 28.39% -192.72% -19.49% 281.27% -44.29% - Horiz. % 33.15% 139.83% 195.26% -210.58% -261.56% 144.29% 100.00%
Tax Rate 85.28 % - % - % -13.01 % 29.78 % - % - % - QoQ % 0.00% 0.00% 0.00% -143.69% 0.00% 0.00% - Horiz. % 286.37% 0.00% 0.00% -43.69% 100.00% - -
Total Cost 12,452 9,964 9,156 23,737 11,805 11,511 8,793 25.97% QoQ % 24.97% 8.82% -61.43% 101.08% 2.55% 30.91% - Horiz. % 141.61% 113.32% 104.13% 269.95% 134.25% 130.91% 100.00%
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36% QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% - Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Dividend 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 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 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 42,471 42,560 43,201 43,900 43,166 42,191 42,703 -0.36% QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% - Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 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 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 0.35 % -5.65 % -8.73 % 3.26 % 7.11 % -4.79 % -4.34 % - QoQ % 106.19% 35.28% -367.79% -54.15% 248.43% -10.37% - Horiz. % -8.06% 130.18% 201.15% -75.12% -163.82% 110.37% 100.00%
ROE -0.28 % -1.18 % -1.62 % 1.72 % 2.18 % -1.23 % -0.84 % -51.76% QoQ % 76.27% 27.16% -194.19% -21.10% 277.24% -46.43% - Horiz. % 33.33% 140.48% 192.86% -204.76% -259.52% 146.43% 100.00%
Per Share 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 25.36 19.14 17.09 49.79 25.79 22.29 17.10 29.89% QoQ % 32.50% 12.00% -65.68% 93.06% 15.70% 30.35% - Horiz. % 148.30% 111.93% 99.94% 291.17% 150.82% 130.35% 100.00%
EPS -0.24 -1.02 -1.42 1.53 1.91 -1.05 -0.73 -52.20% QoQ % 76.47% 28.17% -192.81% -19.90% 281.90% -43.84% - Horiz. % 32.88% 139.73% 194.52% -209.59% -261.64% 143.84% 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 0.8619 0.8637 0.8767 0.8909 0.8760 0.8562 0.8666 -0.36% QoQ % -0.21% -1.48% -1.59% 1.70% 2.31% -1.20% - Horiz. % 99.46% 99.67% 101.17% 102.80% 101.08% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 23.06 17.40 15.54 45.27 23.45 20.27 15.55 29.89% QoQ % 32.53% 11.97% -65.67% 93.05% 15.69% 30.35% - Horiz. % 148.30% 111.90% 99.94% 291.13% 150.80% 130.35% 100.00%
EPS -0.22 -0.93 -1.29 1.39 1.73 -0.96 -0.66 -51.76% QoQ % 76.34% 27.91% -192.81% -19.65% 280.21% -45.45% - Horiz. % 33.33% 140.91% 195.45% -210.61% -262.12% 145.45% 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 0.7837 0.7853 0.7971 0.8100 0.7965 0.7785 0.7879 -0.35% QoQ % -0.20% -1.48% -1.59% 1.69% 2.31% -1.19% - Horiz. % 99.47% 99.67% 101.17% 102.80% 101.09% 98.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.6500 0.6900 0.7550 0.8500 0.9000 0.8000 0.9300 -
P/RPS 2.56 3.61 4.42 1.71 3.49 3.59 5.44 -39.36% QoQ % -29.09% -18.33% 158.48% -51.00% -2.79% -34.01% - Horiz. % 47.06% 66.36% 81.25% 31.43% 64.15% 65.99% 100.00%
P/EPS -269.16 -67.73 -53.07 55.40 47.23 -76.10 -127.65 64.06% QoQ % -297.40% -27.62% -195.79% 17.30% 162.06% 40.38% - Horiz. % 210.86% 53.06% 41.57% -43.40% -37.00% 59.62% 100.00%
EY -0.37 -1.48 -1.88 1.80 2.12 -1.31 -0.78 -39.04% QoQ % 75.00% 21.28% -204.44% -15.09% 261.83% -67.95% - Horiz. % 47.44% 189.74% 241.03% -230.77% -271.79% 167.95% 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 0.75 0.80 0.86 0.95 1.03 0.93 1.07 -21.01% QoQ % -6.25% -6.98% -9.47% -7.77% 10.75% -13.08% - Horiz. % 70.09% 74.77% 80.37% 88.79% 96.26% 86.92% 100.00%
Price Multiplier on Announcement Date 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 -
Price 0.6100 0.7500 0.7000 0.7100 0.7900 0.9000 0.8600 -
P/RPS 2.41 3.92 4.10 1.43 3.06 4.04 5.03 -38.63% QoQ % -38.52% -4.39% 186.71% -53.27% -24.26% -19.68% - Horiz. % 47.91% 77.93% 81.51% 28.43% 60.83% 80.32% 100.00%
P/EPS -252.60 -73.62 -49.21 46.28 41.46 -85.62 -118.05 65.67% QoQ % -243.11% -49.60% -206.33% 11.63% 148.42% 27.47% - Horiz. % 213.98% 62.36% 41.69% -39.20% -35.12% 72.53% 100.00%
EY -0.40 -1.36 -2.03 2.16 2.41 -1.17 -0.85 -39.36% QoQ % 70.59% 33.00% -193.98% -10.37% 305.98% -37.65% - Horiz. % 47.06% 160.00% 238.82% -254.12% -283.53% 137.65% 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 0.87 0.80 0.80 0.90 1.05 0.99 -19.80% QoQ % -18.39% 8.75% 0.00% -11.11% -14.29% 6.06% - Horiz. % 71.72% 87.88% 80.81% 80.81% 90.91% 106.06% 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-Q4-FY2015.pdf 
