[AMTEL] QoQ Annualized Quarter Result on 31-May-2005 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 27.54%
YoY- -129.5%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 38,272 60,766 62,000 61,600 62,224 124,418 141,985 -58.37%
PBT -2,252 -1,514 -2,044 -3,178 -4,260 -3,884 -1,489 31.85%
Tax -756 139 -26 -416 -700 -1,004 -1,710 -42.05%
NP -3,008 -1,375 -2,070 -3,594 -4,960 -4,888 -3,200 -4.05%
-
NP to SH -3,008 -1,375 -2,070 -3,594 -4,960 -4,888 -3,200 -4.05%
-
Tax Rate - - - - - - - -
Total Cost 41,280 62,141 64,070 65,194 67,184 129,306 145,185 -56.86%
-
Net Worth 36,091 35,194 34,478 33,229 32,822 34,036 36,565 -0.86%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 36,091 35,194 34,478 33,229 32,822 34,036 36,565 -0.86%
NOSH 46,134 44,070 43,379 42,084 41,891 41,849 41,884 6.67%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -7.86% -2.26% -3.34% -5.83% -7.97% -3.93% -2.25% -
ROE -8.33% -3.91% -6.01% -10.82% -15.11% -14.36% -8.75% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 82.96 137.88 142.92 146.37 148.53 297.30 338.99 -60.97%
EPS -6.52 -3.12 -4.77 -8.54 -11.84 -11.68 -7.64 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.7986 0.7948 0.7896 0.7835 0.8133 0.873 -7.07%
Adjusted Per Share Value based on latest NOSH - 42,196
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 38.94 61.83 63.08 62.67 63.31 126.59 144.46 -58.37%
EPS -3.06 -1.40 -2.11 -3.66 -5.05 -4.97 -3.26 -4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3672 0.3581 0.3508 0.3381 0.3339 0.3463 0.372 -0.86%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.69 0.71 0.86 0.90 1.02 1.20 1.28 -
P/RPS 0.83 0.51 0.60 0.61 0.69 0.40 0.38 68.58%
P/EPS -10.58 -22.76 -18.02 -10.54 -8.61 -10.27 -16.75 -26.44%
EY -9.45 -4.39 -5.55 -9.49 -11.61 -9.73 -5.97 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.08 1.14 1.30 1.48 1.47 -29.03%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 10/02/06 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 -
Price 1.12 0.73 0.73 0.88 1.04 1.09 1.20 -
P/RPS 1.35 0.53 0.51 0.60 0.70 0.37 0.35 146.55%
P/EPS -17.18 -23.40 -15.29 -10.30 -8.78 -9.33 -15.71 6.16%
EY -5.82 -4.27 -6.54 -9.70 -11.38 -10.72 -6.37 -5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.91 0.92 1.11 1.33 1.34 1.37 2.90%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment