[AMTEL] QoQ Cumulative Quarter Result on 28-Feb-2006 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
28-Feb-2006 [#1]
Profit Trend
QoQ- 45.31%
YoY- 39.35%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 31,514 23,379 17,139 9,568 60,766 46,500 30,800 1.53%
PBT -2,685 -1,297 -877 -563 -1,514 -1,533 -1,589 41.82%
Tax 286 74 -86 -189 139 -20 -208 -
NP -2,399 -1,223 -963 -752 -1,375 -1,553 -1,797 21.22%
-
NP to SH -2,399 -1,223 -963 -752 -1,375 -1,553 -1,797 21.22%
-
Tax Rate - - - - - - - -
Total Cost 33,913 24,602 18,102 10,320 62,141 48,053 32,597 2.67%
-
Net Worth 34,377 35,499 35,833 36,091 35,194 34,478 33,229 2.28%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 34,377 35,499 35,833 36,091 35,194 34,478 33,229 2.28%
NOSH 46,051 45,977 46,076 46,134 44,070 43,379 42,084 6.18%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin -7.61% -5.23% -5.62% -7.86% -2.26% -3.34% -5.83% -
ROE -6.98% -3.45% -2.69% -2.08% -3.91% -4.50% -5.41% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 68.43 50.85 37.20 20.74 137.88 107.19 73.19 -4.38%
EPS -5.21 -2.66 -2.09 -1.63 -3.12 -3.58 -4.27 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7465 0.7721 0.7777 0.7823 0.7986 0.7948 0.7896 -3.66%
Adjusted Per Share Value based on latest NOSH - 46,134
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 32.06 23.79 17.44 9.73 61.83 47.31 31.34 1.52%
EPS -2.44 -1.24 -0.98 -0.77 -1.40 -1.58 -1.83 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3498 0.3612 0.3646 0.3672 0.3581 0.3508 0.3381 2.29%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.32 1.18 1.45 0.69 0.71 0.86 0.90 -
P/RPS 1.93 2.32 3.90 3.33 0.51 0.80 1.23 34.99%
P/EPS -25.34 -44.36 -69.38 -42.33 -22.76 -24.02 -21.08 13.04%
EY -3.95 -2.25 -1.44 -2.36 -4.39 -4.16 -4.74 -11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.53 1.86 0.88 0.89 1.08 1.14 34.04%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 29/01/07 30/10/06 28/07/06 28/04/06 10/02/06 28/10/05 29/07/05 -
Price 1.23 1.47 1.35 1.12 0.73 0.73 0.88 -
P/RPS 1.80 2.89 3.63 5.40 0.53 0.68 1.20 31.00%
P/EPS -23.61 -55.26 -64.59 -68.71 -23.40 -20.39 -20.61 9.47%
EY -4.24 -1.81 -1.55 -1.46 -4.27 -4.90 -4.85 -8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.90 1.74 1.43 0.91 0.92 1.11 30.21%

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