[AMTEL] YoY Quarter Result on 2017-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 11,364 13,639 10,814 11,008 8,421 8,427 6,525 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 1,356 1,026 20 237 -627 -328 -502 - 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 -373 -296 -145 -172 -108 -38 -36 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 983 730 -125 65 -735 -366 -538 - 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 983 730 -96 67 -701 -359 -524 - 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 10,381 12,909 10,939 10,943 9,156 8,793 7,063 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 1.93 % 1.59 % -0.23 % 0.15 % -1.62 % -0.84 % -1.19 % - YoY % 21.38% 791.30% -253.33% 109.26% -92.86% 29.41% - Horiz. % -162.18% -133.61% 19.33% -12.61% 136.13% 70.59% 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 20.97 25.17 21.95 22.34 17.09 17.10 13.24 7.96% YoY % -16.69% 14.67% -1.75% 30.72% -0.06% 29.15% - Horiz. % 158.38% 190.11% 165.79% 168.73% 129.08% 129.15% 100.00%
EPS 1.81 1.35 -0.19 0.14 -1.42 -0.73 -1.06 - 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 17.47 20.97 16.63 16.93 12.95 12.96 10.03 9.68% YoY % -16.69% 26.10% -1.77% 30.73% -0.08% 29.21% - Horiz. % 174.18% 209.07% 165.80% 168.79% 129.11% 129.21% 100.00%
EPS 1.51 1.12 -0.15 0.10 -1.08 -0.55 -0.81 - YoY % 34.82% 846.67% -250.00% 109.26% -96.36% 32.10% - Horiz. % -186.42% -138.27% 18.52% -12.35% 133.33% 67.90% 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 2.55 2.60 2.87 2.84 4.42 5.44 5.51 -12.04% YoY % -1.92% -9.41% 1.06% -35.75% -18.75% -1.27% - Horiz. % 46.28% 47.19% 52.09% 51.54% 80.22% 98.73% 100.00%
P/EPS 29.50 48.63 -323.38 467.03 -53.07 -127.65 -68.65 - YoY % -39.34% 115.04% -169.24% 980.03% 58.43% -85.94% - Horiz. % -42.97% -70.84% 471.06% -680.31% 77.31% 185.94% 100.00%
EY 3.39 2.06 -0.31 0.21 -1.88 -0.78 -1.46 - YoY % 64.56% 764.52% -247.62% 111.17% -141.03% 46.58% - Horiz. % -232.19% -141.10% 21.23% -14.38% 128.77% 53.42% 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 2.48 2.60 3.10 3.11 4.10 5.03 5.32 -11.93% YoY % -4.62% -16.13% -0.32% -24.15% -18.49% -5.45% - Horiz. % 46.62% 48.87% 58.27% 58.46% 77.07% 94.55% 100.00%
P/EPS 28.67 48.63 -349.05 511.16 -49.21 -118.05 -66.30 - YoY % -41.04% 113.93% -168.29% 1,138.73% 58.31% -78.05% - Horiz. % -43.24% -73.35% 526.47% -770.98% 74.22% 178.05% 100.00%
EY 3.49 2.06 -0.29 0.20 -2.03 -0.85 -1.51 - YoY % 69.42% 810.34% -245.00% 109.85% -138.82% 43.71% - Horiz. % -231.13% -136.42% 19.21% -13.25% 134.44% 56.29% 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 
