[AMTEL] QoQ Quarter Result on 2016-08-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 6,182 11,008 17,069 12,496 9,431 8,421 24,536 -60.07% QoQ % -43.84% -35.51% 36.60% 32.50% 11.99% -65.68% - Horiz. % 25.20% 44.86% 69.57% 50.93% 38.44% 34.32% 100.00%
PBT -1,059 237 1,871 299 -491 -627 707 - QoQ % -546.84% -87.33% 525.75% 160.90% 21.69% -188.68% - Horiz. % -149.79% 33.52% 264.64% 42.29% -69.45% -88.68% 100.00%
Tax 1 -172 -195 -255 -42 -108 92 -95.08% QoQ % 100.58% 11.79% 23.53% -507.14% 61.11% -217.39% - Horiz. % 1.09% -186.96% -211.96% -277.17% -45.65% -117.39% 100.00%
NP -1,058 65 1,676 44 -533 -735 799 - QoQ % -1,727.69% -96.12% 3,709.09% 108.26% 27.48% -191.99% - Horiz. % -132.42% 8.14% 209.76% 5.51% -66.71% -91.99% 100.00%
NP to SH -987 67 1,578 -119 -502 -701 756 - QoQ % -1,573.13% -95.75% 1,426.05% 76.29% 28.39% -192.72% - Horiz. % -130.56% 8.86% 208.73% -15.74% -66.40% -92.72% 100.00%
Tax Rate - % 72.57 % 10.42 % 85.28 % - % - % -13.01 % - QoQ % 0.00% 596.45% -87.78% 0.00% 0.00% 0.00% - Horiz. % 0.00% -557.80% -80.09% -655.50% 0.00% 0.00% 100.00%
Total Cost 7,240 10,943 15,393 12,452 9,964 9,156 23,737 -54.66% QoQ % -33.84% -28.91% 23.62% 24.97% 8.82% -61.43% - Horiz. % 30.50% 46.10% 64.85% 52.46% 41.98% 38.57% 100.00%
Net Worth 43,038 44,019 44,043 42,471 42,560 43,201 43,900 -1.31% QoQ % -2.23% -0.06% 3.70% -0.21% -1.48% -1.59% - Horiz. % 98.04% 100.27% 100.33% 96.74% 96.95% 98.41% 100.00%
Dividend 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 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 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 43,038 44,019 44,043 42,471 42,560 43,201 43,900 -1.31% QoQ % -2.23% -0.06% 3.70% -0.21% -1.48% -1.59% - Horiz. % 98.04% 100.27% 100.33% 96.74% 96.95% 98.41% 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 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin -17.11 % 0.59 % 9.82 % 0.35 % -5.65 % -8.73 % 3.26 % - QoQ % -3,000.00% -93.99% 2,705.71% 106.19% 35.28% -367.79% - Horiz. % -524.85% 18.10% 301.23% 10.74% -173.31% -267.79% 100.00%
ROE -2.29 % 0.15 % 3.58 % -0.28 % -1.18 % -1.62 % 1.72 % - QoQ % -1,626.67% -95.81% 1,378.57% 76.27% 27.16% -194.19% - Horiz. % -133.14% 8.72% 208.14% -16.28% -68.60% -94.19% 100.00%
Per Share 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 12.55 22.34 34.64 25.36 19.14 17.09 49.79 -60.06% QoQ % -43.82% -35.51% 36.59% 32.50% 12.00% -65.68% - Horiz. % 25.21% 44.87% 69.57% 50.93% 38.44% 34.32% 100.00%
EPS -2.00 0.14 3.20 -0.24 -1.02 -1.42 1.53 - QoQ % -1,528.57% -95.62% 1,433.33% 76.47% 28.17% -192.81% - Horiz. % -130.72% 9.15% 209.15% -15.69% -66.67% -92.81% 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 0.8734 0.8933 0.8938 0.8619 0.8637 0.8767 0.8909 -1.31% QoQ % -2.23% -0.06% 3.70% -0.21% -1.48% -1.59% - Horiz. % 98.04% 100.27% 100.33% 96.74% 96.95% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 9.51 16.93 26.25 19.21 14.50 12.95 37.73 -60.06% QoQ % -43.83% -35.50% 36.65% 32.48% 11.97% -65.68% - Horiz. % 25.21% 44.87% 69.57% 50.91% 38.43% 34.32% 100.00%
EPS -1.52 0.10 2.43 -0.18 -0.77 -1.08 1.16 - QoQ % -1,620.00% -95.88% 1,450.00% 76.62% 28.70% -193.10% - Horiz. % -131.03% 8.62% 209.48% -15.52% -66.38% -93.10% 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 0.6618 0.6768 0.6772 0.6531 0.6544 0.6643 0.6750 -1.31% QoQ % -2.22% -0.06% 3.69% -0.20% -1.49% -1.59% - Horiz. % 98.04% 100.27% 100.33% 96.76% 96.95% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.6300 0.6350 0.6100 0.6500 0.6900 0.7550 0.8500 -
P/RPS 5.02 2.84 1.76 2.56 3.61 4.42 1.71 104.89% QoQ % 76.76% 61.36% -31.25% -29.09% -18.33% 158.48% - Horiz. % 293.57% 166.08% 102.92% 149.71% 211.11% 258.48% 100.00%
P/EPS -31.45 467.03 19.05 -269.16 -67.73 -53.07 55.40 - QoQ % -106.73% 2,351.60% 107.08% -297.40% -27.62% -195.79% - Horiz. % -56.77% 843.01% 34.39% -485.85% -122.26% -95.79% 100.00%
EY -3.18 0.21 5.25 -0.37 -1.48 -1.88 1.80 - QoQ % -1,614.29% -96.00% 1,518.92% 75.00% 21.28% -204.44% - Horiz. % -176.67% 11.67% 291.67% -20.56% -82.22% -104.44% 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 0.72 0.71 0.68 0.75 0.80 0.86 0.95 -16.86% QoQ % 1.41% 4.41% -9.33% -6.25% -6.98% -9.47% - Horiz. % 75.79% 74.74% 71.58% 78.95% 84.21% 90.53% 100.00%
Price Multiplier on Announcement Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/07/17 27/04/17 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 -
Price 0.6300 0.6950 0.6000 0.6100 0.7500 0.7000 0.7100 -
P/RPS 5.02 3.11 1.73 2.41 3.92 4.10 1.43 130.81% QoQ % 61.41% 79.77% -28.22% -38.52% -4.39% 186.71% - Horiz. % 351.05% 217.48% 120.98% 168.53% 274.13% 286.71% 100.00%
P/EPS -31.45 511.16 18.74 -252.60 -73.62 -49.21 46.28 - QoQ % -106.15% 2,627.64% 107.42% -243.11% -49.60% -206.33% - Horiz. % -67.96% 1,104.49% 40.49% -545.81% -159.08% -106.33% 100.00%
EY -3.18 0.20 5.34 -0.40 -1.36 -2.03 2.16 - QoQ % -1,690.00% -96.25% 1,435.00% 70.59% 33.00% -193.98% - Horiz. % -147.22% 9.26% 247.22% -18.52% -62.96% -93.98% 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 0.72 0.78 0.67 0.71 0.87 0.80 0.80 -6.78% QoQ % -7.69% 16.42% -5.63% -18.39% 8.75% 0.00% - Horiz. % 90.00% 97.50% 83.75% 88.75% 108.75% 100.00% 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-Q3-FY2016.pdf 
