[AMTEL] QoQ Annualized Quarter Result on 31-May-2007 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 28.89%
YoY- -19.63%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 38,096 36,641 35,018 35,236 33,528 31,514 31,172 14.32%
PBT -2,280 -2,652 -2,222 -2,524 -3,688 -2,685 -1,729 20.27%
Tax -236 45 -210 220 448 286 98 -
NP -2,516 -2,607 -2,433 -2,304 -3,240 -2,399 -1,630 33.59%
-
NP to SH -2,248 -2,354 -2,113 -2,304 -3,240 -2,399 -1,630 23.92%
-
Tax Rate - - - - - - - -
Total Cost 40,612 39,248 37,451 37,540 36,768 33,913 32,802 15.31%
-
Net Worth 34,740 33,916 33,947 33,246 33,545 34,377 35,499 -1.43%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 34,740 33,916 33,947 33,246 33,545 34,377 35,499 -1.43%
NOSH 49,298 47,363 46,345 46,080 46,022 46,051 45,977 4.76%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -6.60% -7.11% -6.95% -6.54% -9.66% -7.61% -5.23% -
ROE -6.47% -6.94% -6.23% -6.93% -9.66% -6.98% -4.59% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 77.28 77.36 75.56 76.47 72.85 68.43 67.80 9.12%
EPS -4.56 -4.97 -4.56 -5.00 -7.04 -5.21 -3.55 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7047 0.7161 0.7325 0.7215 0.7289 0.7465 0.7721 -5.91%
Adjusted Per Share Value based on latest NOSH - 46,216
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 38.76 37.28 35.63 35.85 34.11 32.06 31.72 14.31%
EPS -2.29 -2.40 -2.15 -2.34 -3.30 -2.44 -1.66 23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3535 0.3451 0.3454 0.3383 0.3413 0.3498 0.3612 -1.42%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.83 0.89 0.91 1.11 1.11 1.32 1.18 -
P/RPS 1.07 1.15 1.20 1.45 1.52 1.93 1.74 -27.70%
P/EPS -18.20 -17.91 -19.96 -22.20 -15.77 -25.34 -33.27 -33.13%
EY -5.49 -5.58 -5.01 -4.50 -6.34 -3.95 -3.01 49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.24 1.24 1.54 1.52 1.77 1.53 -15.91%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 31/01/08 29/10/07 27/07/07 27/04/07 29/01/07 30/10/06 -
Price 0.72 0.87 0.89 1.12 1.23 1.23 1.47 -
P/RPS 0.93 1.12 1.18 1.46 1.69 1.80 2.17 -43.18%
P/EPS -15.79 -17.50 -19.52 -22.40 -17.47 -23.61 -41.45 -47.48%
EY -6.33 -5.71 -5.12 -4.46 -5.72 -4.24 -2.41 90.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.21 1.22 1.55 1.69 1.65 1.90 -33.97%

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