[AMTEL] QoQ Cumulative Quarter Result on 29-Feb-2008 [#1]

Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 76.13%
YoY- 30.62%
View:
Show?
Cumulative Result
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 41,312 32,406 20,317 9,524 36,641 26,264 17,618 76.59%
PBT -4,419 23 -30 -570 -2,652 -1,667 -1,262 130.76%
Tax -66 -123 -102 -59 45 -158 110 -
NP -4,485 -100 -132 -629 -2,607 -1,825 -1,152 147.68%
-
NP to SH -4,442 -207 -90 -562 -2,354 -1,585 -1,152 146.09%
-
Tax Rate - 534.78% - - - - - -
Total Cost 45,797 32,506 20,449 10,153 39,248 28,089 18,770 81.33%
-
Net Worth 30,837 35,061 35,695 34,740 33,916 33,947 33,246 -4.89%
Dividend
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 30,837 35,061 35,695 34,740 33,916 33,947 33,246 -4.89%
NOSH 49,300 49,285 49,999 49,298 47,363 46,345 46,080 4.61%
Ratio Analysis
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -10.86% -0.31% -0.65% -6.60% -7.11% -6.95% -6.54% -
ROE -14.40% -0.59% -0.25% -1.62% -6.94% -4.67% -3.47% -
Per Share
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 83.80 65.75 40.63 19.32 77.36 56.67 38.23 68.82%
EPS -9.01 -0.42 -0.18 -1.14 -4.97 -3.42 -2.50 135.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6255 0.7114 0.7139 0.7047 0.7161 0.7325 0.7215 -9.08%
Adjusted Per Share Value based on latest NOSH - 49,298
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 42.03 32.97 20.67 9.69 37.28 26.72 17.93 76.55%
EPS -4.52 -0.21 -0.09 -0.57 -2.40 -1.61 -1.17 146.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3138 0.3567 0.3632 0.3535 0.3451 0.3454 0.3383 -4.89%
Price Multiplier on Financial Quarter End Date
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.50 0.68 0.74 0.83 0.89 0.91 1.11 -
P/RPS 0.60 1.03 1.82 4.30 1.15 1.61 2.90 -65.05%
P/EPS -5.55 -161.90 -411.11 -72.81 -17.91 -26.61 -44.40 -75.03%
EY -18.02 -0.62 -0.24 -1.37 -5.58 -3.76 -2.25 300.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.04 1.18 1.24 1.24 1.54 -35.40%
Price Multiplier on Announcement Date
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 27/02/09 24/10/08 28/07/08 25/04/08 31/01/08 29/10/07 27/07/07 -
Price 0.48 0.51 0.57 0.72 0.87 0.89 1.12 -
P/RPS 0.57 0.78 1.40 3.73 1.12 1.57 2.93 -66.45%
P/EPS -5.33 -121.43 -316.67 -63.16 -17.50 -26.02 -44.80 -75.84%
EY -18.77 -0.82 -0.32 -1.58 -5.71 -3.84 -2.23 314.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.80 1.02 1.21 1.22 1.55 -37.30%

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