[AMTEL] QoQ Quarter Result on 2017-08-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 11,964 10,814 9,101 7,136 6,182 11,008 17,069 -21.11% QoQ % 10.63% 18.82% 27.54% 15.43% -43.84% -35.51% - Horiz. % 70.09% 63.35% 53.32% 41.81% 36.22% 64.49% 100.00%
PBT -409 20 -1,583 -888 -1,059 237 1,871 - QoQ % -2,145.00% 101.26% -78.27% 16.15% -546.84% -87.33% - Horiz. % -21.86% 1.07% -84.61% -47.46% -56.60% 12.67% 100.00%
Tax -231 -145 159 60 1 -172 -195 11.97% QoQ % -59.31% -191.19% 165.00% 5,900.00% 100.58% 11.79% - Horiz. % 118.46% 74.36% -81.54% -30.77% -0.51% 88.21% 100.00%
NP -640 -125 -1,424 -828 -1,058 65 1,676 - QoQ % -412.00% 91.22% -71.98% 21.74% -1,727.69% -96.12% - Horiz. % -38.19% -7.46% -84.96% -49.40% -63.13% 3.88% 100.00%
NP to SH -642 -96 -1,467 -795 -987 67 1,578 - QoQ % -568.75% 93.46% -84.53% 19.45% -1,573.13% -95.75% - Horiz. % -40.68% -6.08% -92.97% -50.38% -62.55% 4.25% 100.00%
Tax Rate - % 725.00 % - % - % - % 72.57 % 10.42 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 596.45% - Horiz. % 0.00% 6,957.77% 0.00% 0.00% 0.00% 696.45% 100.00%
Total Cost 12,604 10,939 10,525 7,964 7,240 10,943 15,393 -12.49% QoQ % 15.22% 3.93% 32.16% 10.00% -33.84% -28.91% - Horiz. % 81.88% 71.06% 68.38% 51.74% 47.03% 71.09% 100.00%
Net Worth 40,256 40,964 40,624 42,240 43,038 44,019 44,043 -5.82% QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% - Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
Dividend 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 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 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 40,256 40,964 40,624 42,240 43,038 44,019 44,043 -5.82% QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% - Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
NOSH 49,279 49,277 49,277 49,277 49,277 49,277 49,277 0.00% QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin -5.35 % -1.16 % -15.65 % -11.60 % -17.11 % 0.59 % 9.82 % - QoQ % -361.21% 92.59% -34.91% 32.20% -3,000.00% -93.99% - Horiz. % -54.48% -11.81% -159.37% -118.13% -174.24% 6.01% 100.00%
ROE -1.59 % -0.23 % -3.61 % -1.88 % -2.29 % 0.15 % 3.58 % - QoQ % -591.30% 93.63% -92.02% 17.90% -1,626.67% -95.81% - Horiz. % -44.41% -6.42% -100.84% -52.51% -63.97% 4.19% 100.00%
Per Share 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 24.28 21.95 18.47 14.48 12.55 22.34 34.64 -21.11% QoQ % 10.62% 18.84% 27.56% 15.38% -43.82% -35.51% - Horiz. % 70.09% 63.37% 53.32% 41.80% 36.23% 64.49% 100.00%
EPS -1.30 -0.19 -2.98 -1.61 -2.00 0.14 3.20 - QoQ % -584.21% 93.62% -85.09% 19.50% -1,528.57% -95.62% - Horiz. % -40.62% -5.94% -93.12% -50.31% -62.50% 4.38% 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 0.8169 0.8313 0.8244 0.8572 0.8734 0.8933 0.8938 -5.83% QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% - Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 18.40 16.63 13.99 10.97 9.51 16.93 26.25 -21.11% QoQ % 10.64% 18.87% 27.53% 15.35% -43.83% -35.50% - Horiz. % 70.10% 63.35% 53.30% 41.79% 36.23% 64.50% 100.00%
EPS -0.99 -0.15 -2.26 -1.22 -1.52 0.10 2.43 - QoQ % -560.00% 93.36% -85.25% 19.74% -1,620.00% -95.88% - Horiz. % -40.74% -6.17% -93.00% -50.21% -62.55% 4.12% 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 0.6190 0.6299 0.6246 0.6495 0.6618 0.6768 0.6772 -5.82% QoQ % -1.73% 0.85% -3.83% -1.86% -2.22% -0.06% - Horiz. % 91.41% 93.02% 92.23% 95.91% 97.73% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6100 0.6300 0.6500 0.6300 0.6300 0.6350 0.6100 -
P/RPS 2.51 2.87 3.52 4.35 5.02 2.84 1.76 26.73% QoQ % -12.54% -18.47% -19.08% -13.35% 76.76% 61.36% - Horiz. % 142.61% 163.07% 200.00% 247.16% 285.23% 161.36% 100.00%
P/EPS -46.82 -323.38 -21.83 -39.05 -31.45 467.03 19.05 - QoQ % 85.52% -1,381.36% 44.10% -24.17% -106.73% 2,351.60% - Horiz. % -245.77% -1,697.53% -114.59% -204.99% -165.09% 2,451.60% 100.00%
EY -2.14 -0.31 -4.58 -2.56 -3.18 0.21 5.25 - QoQ % -590.32% 93.23% -78.91% 19.50% -1,614.29% -96.00% - Horiz. % -40.76% -5.90% -87.24% -48.76% -60.57% 4.00% 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 0.75 0.76 0.79 0.73 0.72 0.71 0.68 6.76% QoQ % -1.32% -3.80% 8.22% 1.39% 1.41% 4.41% - Horiz. % 110.29% 111.76% 116.18% 107.35% 105.88% 104.41% 100.00%
Price Multiplier on Announcement Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 27/07/18 25/04/18 26/01/18 25/10/17 31/07/17 27/04/17 23/01/17 -
Price 0.6100 0.6800 0.6650 0.6300 0.6300 0.6950 0.6000 -
P/RPS 2.51 3.10 3.60 4.35 5.02 3.11 1.73 28.19% QoQ % -19.03% -13.89% -17.24% -13.35% 61.41% 79.77% - Horiz. % 145.09% 179.19% 208.09% 251.45% 290.17% 179.77% 100.00%
P/EPS -46.82 -349.05 -22.34 -39.05 -31.45 511.16 18.74 - QoQ % 86.59% -1,462.44% 42.79% -24.17% -106.15% 2,627.64% - Horiz. % -249.84% -1,862.59% -119.21% -208.38% -167.82% 2,727.64% 100.00%
EY -2.14 -0.29 -4.48 -2.56 -3.18 0.20 5.34 - QoQ % -637.93% 93.53% -75.00% 19.50% -1,690.00% -96.25% - Horiz. % -40.07% -5.43% -83.90% -47.94% -59.55% 3.75% 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 0.82 0.81 0.73 0.72 0.78 0.67 7.82% QoQ % -8.54% 1.23% 10.96% 1.39% -7.69% 16.42% - Horiz. % 111.94% 122.39% 120.90% 108.96% 107.46% 116.42% 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-Q3FY2017.pdf 
