[AMTEL] YoY Annualized Quarter Result on 2017-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 45,456 54,556 43,256 44,032 33,684 33,708 26,100 9.68% YoY % -16.68% 26.12% -1.76% 30.72% -0.07% 29.15% - Horiz. % 174.16% 209.03% 165.73% 168.70% 129.06% 129.15% 100.00%
PBT 5,424 4,104 80 948 -2,508 -1,312 -2,008 - YoY % 32.16% 5,030.00% -91.56% 137.80% -91.16% 34.66% - Horiz. % -270.12% -204.38% -3.98% -47.21% 124.90% 65.34% 100.00%
Tax -1,492 -1,184 -580 -688 -432 -152 -144 47.60% YoY % -26.01% -104.14% 15.70% -59.26% -184.21% -5.56% - Horiz. % 1,036.11% 822.22% 402.78% 477.78% 300.00% 105.56% 100.00%
NP 3,932 2,920 -500 260 -2,940 -1,464 -2,152 - YoY % 34.66% 684.00% -292.31% 108.84% -100.82% 31.97% - Horiz. % -182.71% -135.69% 23.23% -12.08% 136.62% 68.03% 100.00%
NP to SH 3,932 2,920 -384 268 -2,804 -1,436 -2,096 - YoY % 34.66% 860.42% -243.28% 109.56% -95.26% 31.49% - Horiz. % -187.60% -139.31% 18.32% -12.79% 133.78% 68.51% 100.00%
Tax Rate 27.51 % 28.85 % 725.00 % 72.57 % - % - % - % - YoY % -4.64% -96.02% 899.04% 0.00% 0.00% 0.00% - Horiz. % 37.91% 39.75% 999.04% 100.00% - - -
Total Cost 41,524 51,636 43,756 43,772 36,624 35,172 28,252 6.62% YoY % -19.58% 18.01% -0.04% 19.52% 4.13% 24.49% - Horiz. % 146.98% 182.77% 154.88% 154.93% 129.63% 124.49% 100.00%
Net Worth 51,004 45,926 40,964 44,019 43,201 42,703 43,905 2.53% YoY % 11.06% 12.11% -6.94% 1.89% 1.17% -2.74% - Horiz. % 116.17% 104.60% 93.30% 100.26% 98.40% 97.26% 100.00%
Dividend 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 51,004 45,926 40,964 44,019 43,201 42,703 43,905 2.53% YoY % 11.06% 12.11% -6.94% 1.89% 1.17% -2.74% - Horiz. % 116.17% 104.60% 93.30% 100.26% 98.40% 97.26% 100.00%
NOSH 54,197 54,197 49,277 49,277 49,277 49,277 49,277 1.60% YoY % 0.00% 9.98% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.98% 109.98% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 8.65 % 5.35 % -1.16 % 0.59 % -8.73 % -4.34 % -8.25 % - YoY % 61.68% 561.21% -296.61% 106.76% -101.15% 47.39% - Horiz. % -104.85% -64.85% 14.06% -7.15% 105.82% 52.61% 100.00%
ROE 7.71 % 6.36 % -0.94 % 0.61 % -6.49 % -3.36 % -4.77 % - YoY % 21.23% 776.60% -254.10% 109.40% -93.15% 29.56% - Horiz. % -161.64% -133.33% 19.71% -12.79% 136.06% 70.44% 100.00%
Per Share 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 83.87 100.66 87.78 89.36 68.36 68.41 52.97 7.95% YoY % -16.68% 14.67% -1.77% 30.72% -0.07% 29.15% - Horiz. % 158.33% 190.03% 165.72% 168.70% 129.05% 129.15% 100.00%
EPS 7.24 5.40 -0.76 0.56 -5.68 -2.92 -4.24 - YoY % 34.07% 810.53% -235.71% 109.86% -94.52% 31.13% - Horiz. % -170.75% -127.36% 17.92% -13.21% 133.96% 68.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9411 0.8474 0.8313 0.8933 0.8767 0.8666 0.8910 0.92% YoY % 11.06% 1.94% -6.94% 1.89% 1.17% -2.74% - Horiz. % 105.62% 95.11% 93.30% 100.26% 98.40% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 69.89 83.89 66.51 67.70 51.79 51.83 40.13 9.68% YoY % -16.69% 26.13% -1.76% 30.72% -0.08% 29.16% - Horiz. % 174.16% 209.05% 165.74% 168.70% 129.06% 129.16% 100.00%
EPS 6.05 4.49 -0.59 0.41 -4.31 -2.21 -3.22 - YoY % 34.74% 861.02% -243.90% 109.51% -95.02% 31.37% - Horiz. % -187.89% -139.44% 18.32% -12.73% 133.85% 68.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7843 0.7062 0.6299 0.6768 0.6643 0.6566 0.6751 2.53% YoY % 11.06% 12.11% -6.93% 1.88% 1.17% -2.74% - Horiz. % 116.18% 104.61% 93.30% 100.25% 98.40% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.5350 0.6550 0.6300 0.6350 0.7550 0.9300 0.7300 -
P/RPS 0.64 0.65 0.72 0.71 1.10 1.36 1.38 -12.01% YoY % -1.54% -9.72% 1.41% -35.45% -19.12% -1.45% - Horiz. % 46.38% 47.10% 52.17% 51.45% 79.71% 98.55% 100.00%
P/EPS 7.37 12.16 -80.85 116.76 -13.27 -31.91 -17.16 - YoY % -39.39% 115.04% -169.24% 979.88% 58.41% -85.96% - Horiz. % -42.95% -70.86% 471.15% -680.42% 77.33% 185.96% 100.00%
EY 13.56 8.23 -1.24 0.86 -7.54 -3.13 -5.83 - YoY % 64.76% 763.71% -244.19% 111.41% -140.89% 46.31% - Horiz. % -232.59% -141.17% 21.27% -14.75% 129.33% 53.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.77 0.76 0.71 0.86 1.07 0.82 -5.88% YoY % -25.97% 1.32% 7.04% -17.44% -19.63% 30.49% - Horiz. % 69.51% 93.90% 92.68% 86.59% 104.88% 130.49% 100.00%
Price Multiplier on Announcement Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date - 29/04/19 25/04/18 27/04/17 28/04/16 29/04/15 28/04/14 -
Price 0.5200 0.6550 0.6800 0.6950 0.7000 0.8600 0.7050 -
P/RPS 0.62 0.65 0.77 0.78 1.02 1.26 1.33 -11.93% YoY % -4.62% -15.58% -1.28% -23.53% -19.05% -5.26% - Horiz. % 46.62% 48.87% 57.89% 58.65% 76.69% 94.74% 100.00%
P/EPS 7.17 12.16 -87.26 127.79 -12.30 -29.51 -16.57 - YoY % -41.04% 113.94% -168.28% 1,138.94% 58.32% -78.09% - Horiz. % -43.27% -73.39% 526.61% -771.21% 74.23% 178.09% 100.00%
EY 13.95 8.23 -1.15 0.78 -8.13 -3.39 -6.03 - YoY % 69.50% 815.65% -247.44% 109.59% -139.82% 43.78% - Horiz. % -231.34% -136.48% 19.07% -12.94% 134.83% 56.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.77 0.82 0.78 0.80 0.99 0.79 -5.85% YoY % -28.57% -6.10% 5.13% -2.50% -19.19% 25.32% - Horiz. % 69.62% 97.47% 103.80% 98.73% 101.27% 125.32% 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 
