[AMTEL] YoY Quarter Result on 2017-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 10,814 11,008 8,421 8,427 6,525 11,494 15,246 -5.56% YoY % -1.76% 30.72% -0.07% 29.15% -43.23% -24.61% - Horiz. % 70.93% 72.20% 55.23% 55.27% 42.80% 75.39% 100.00%
PBT 20 237 -627 -328 -502 968 1,512 -51.35% YoY % -91.56% 137.80% -91.16% 34.66% -151.86% -35.98% - Horiz. % 1.32% 15.67% -41.47% -21.69% -33.20% 64.02% 100.00%
Tax -145 -172 -108 -38 -36 -369 -387 -15.09% YoY % 15.70% -59.26% -184.21% -5.56% 90.24% 4.65% - Horiz. % 37.47% 44.44% 27.91% 9.82% 9.30% 95.35% 100.00%
NP -125 65 -735 -366 -538 599 1,125 - YoY % -292.31% 108.84% -100.82% 31.97% -189.82% -46.76% - Horiz. % -11.11% 5.78% -65.33% -32.53% -47.82% 53.24% 100.00%
NP to SH -96 67 -701 -359 -524 525 1,100 - YoY % -243.28% 109.56% -95.26% 31.49% -199.81% -52.27% - Horiz. % -8.73% 6.09% -63.73% -32.64% -47.64% 47.73% 100.00%
Tax Rate 725.00 % 72.57 % - % - % - % 38.12 % 25.60 % 74.54% YoY % 899.04% 0.00% 0.00% 0.00% 0.00% 48.91% - Horiz. % 2,832.03% 283.48% 0.00% 0.00% 0.00% 148.91% 100.00%
Total Cost 10,939 10,943 9,156 8,793 7,063 10,895 14,121 -4.16% YoY % -0.04% 19.52% 4.13% 24.49% -35.17% -22.85% - Horiz. % 77.47% 77.49% 64.84% 62.27% 50.02% 77.15% 100.00%
Net Worth 40,964 44,019 43,201 42,703 43,905 45,719 42,235 -0.51% YoY % -6.94% 1.89% 1.17% -2.74% -3.97% 8.25% - Horiz. % 96.99% 104.22% 102.29% 101.11% 103.96% 108.25% 100.00%
Dividend 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 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 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 40,964 44,019 43,201 42,703 43,905 45,719 42,235 -0.51% YoY % -6.94% 1.89% 1.17% -2.74% -3.97% 8.25% - Horiz. % 96.99% 104.22% 102.29% 101.11% 103.96% 108.25% 100.00%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 - YoY % 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 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin -1.16 % 0.59 % -8.73 % -4.34 % -8.25 % 5.21 % 7.38 % - YoY % -296.61% 106.76% -101.15% 47.39% -258.35% -29.40% - Horiz. % -15.72% 7.99% -118.29% -58.81% -111.79% 70.60% 100.00%
ROE -0.23 % 0.15 % -1.62 % -0.84 % -1.19 % 1.15 % 2.60 % - YoY % -253.33% 109.26% -92.86% 29.41% -203.48% -55.77% - Horiz. % -8.85% 5.77% -62.31% -32.31% -45.77% 44.23% 100.00%
Per Share 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 21.95 22.34 17.09 17.10 13.24 23.33 30.94 -5.56% YoY % -1.75% 30.72% -0.06% 29.15% -43.25% -24.60% - Horiz. % 70.94% 72.20% 55.24% 55.27% 42.79% 75.40% 100.00%
EPS -0.19 0.14 -1.42 -0.73 -1.06 1.07 2.23 - YoY % -235.71% 109.86% -94.52% 31.13% -199.07% -52.02% - Horiz. % -8.52% 6.28% -63.68% -32.74% -47.53% 47.98% 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 0.8313 0.8933 0.8767 0.8666 0.8910 0.9278 0.8571 -0.51% YoY % -6.94% 1.89% 1.17% -2.74% -3.97% 8.25% - Horiz. % 96.99% 104.22% 102.29% 101.11% 103.96% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 19.95 20.31 15.54 15.55 12.04 21.21 28.13 -5.56% YoY % -1.77% 30.69% -0.06% 29.15% -43.23% -24.60% - Horiz. % 70.92% 72.20% 55.24% 55.28% 42.80% 75.40% 100.00%
EPS -0.18 0.12 -1.29 -0.66 -0.97 0.97 2.03 - YoY % -250.00% 109.30% -95.45% 31.96% -200.00% -52.22% - Horiz. % -8.87% 5.91% -63.55% -32.51% -47.78% 47.78% 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 0.7558 0.8122 0.7971 0.7879 0.8101 0.8436 0.7793 -0.51% YoY % -6.94% 1.89% 1.17% -2.74% -3.97% 8.25% - Horiz. % 96.98% 104.22% 102.28% 101.10% 103.95% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.6300 0.6350 0.7550 0.9300 0.7300 0.7100 0.8000 -
P/RPS 2.87 2.84 4.42 5.44 5.51 3.04 2.59 1.72% YoY % 1.06% -35.75% -18.75% -1.27% 81.25% 17.37% - Horiz. % 110.81% 109.65% 170.66% 210.04% 212.74% 117.37% 100.00%
P/EPS -323.38 467.03 -53.07 -127.65 -68.65 66.64 35.84 - YoY % -169.24% 980.03% 58.43% -85.94% -203.02% 85.94% - Horiz. % -902.29% 1,303.10% -148.07% -356.17% -191.55% 185.94% 100.00%
EY -0.31 0.21 -1.88 -0.78 -1.46 1.50 2.79 - YoY % -247.62% 111.17% -141.03% 46.58% -197.33% -46.24% - Horiz. % -11.11% 7.53% -67.38% -27.96% -52.33% 53.76% 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 0.76 0.71 0.86 1.07 0.82 0.77 0.93 -3.31% YoY % 7.04% -17.44% -19.63% 30.49% 6.49% -17.20% - Horiz. % 81.72% 76.34% 92.47% 115.05% 88.17% 82.80% 100.00%
Price Multiplier on Announcement Date 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 25/04/18 27/04/17 28/04/16 29/04/15 28/04/14 29/04/13 25/04/12 -
Price 0.6800 0.6950 0.7000 0.8600 0.7050 0.7350 0.7600 -
P/RPS 3.10 3.11 4.10 5.03 5.32 3.15 2.46 3.93% YoY % -0.32% -24.15% -18.49% -5.45% 68.89% 28.05% - Horiz. % 126.02% 126.42% 166.67% 204.47% 216.26% 128.05% 100.00%
P/EPS -349.05 511.16 -49.21 -118.05 -66.30 68.99 34.05 - YoY % -168.29% 1,138.73% 58.31% -78.05% -196.10% 102.61% - Horiz. % -1,025.11% 1,501.20% -144.52% -346.70% -194.71% 202.61% 100.00%
EY -0.29 0.20 -2.03 -0.85 -1.51 1.45 2.94 - YoY % -245.00% 109.85% -138.82% 43.71% -204.14% -50.68% - Horiz. % -9.86% 6.80% -69.05% -28.91% -51.36% 49.32% 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 0.82 0.78 0.80 0.99 0.79 0.79 0.89 -1.36% YoY % 5.13% -2.50% -19.19% 25.32% 0.00% -11.24% - Horiz. % 92.13% 87.64% 89.89% 111.24% 88.76% 88.76% 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 
