[AMTEL] QoQ Cumulative Quarter Result on 30-Nov-2005 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
10-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
30-Nov-2005 [#4]
Profit Trend
QoQ- 11.46%
YoY- 71.87%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 23,379 17,139 9,568 60,766 46,500 30,800 15,556 31.10%
PBT -1,297 -877 -563 -1,514 -1,533 -1,589 -1,065 13.99%
Tax 74 -86 -189 139 -20 -208 -175 -
NP -1,223 -963 -752 -1,375 -1,553 -1,797 -1,240 -0.91%
-
NP to SH -1,223 -963 -752 -1,375 -1,553 -1,797 -1,240 -0.91%
-
Tax Rate - - - - - - - -
Total Cost 24,602 18,102 10,320 62,141 48,053 32,597 16,796 28.88%
-
Net Worth 35,499 35,833 36,091 35,194 34,478 33,229 32,822 5.35%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 35,499 35,833 36,091 35,194 34,478 33,229 32,822 5.35%
NOSH 45,977 46,076 46,134 44,070 43,379 42,084 41,891 6.38%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin -5.23% -5.62% -7.86% -2.26% -3.34% -5.83% -7.97% -
ROE -3.45% -2.69% -2.08% -3.91% -4.50% -5.41% -3.78% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 50.85 37.20 20.74 137.88 107.19 73.19 37.13 23.25%
EPS -2.66 -2.09 -1.63 -3.12 -3.58 -4.27 -2.96 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7777 0.7823 0.7986 0.7948 0.7896 0.7835 -0.96%
Adjusted Per Share Value based on latest NOSH - 45,641
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 23.79 17.44 9.73 61.83 47.31 31.34 15.83 31.10%
EPS -1.24 -0.98 -0.77 -1.40 -1.58 -1.83 -1.26 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3646 0.3672 0.3581 0.3508 0.3381 0.3339 5.36%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.18 1.45 0.69 0.71 0.86 0.90 1.02 -
P/RPS 2.32 3.90 3.33 0.51 0.80 1.23 2.75 -10.68%
P/EPS -44.36 -69.38 -42.33 -22.76 -24.02 -21.08 -34.46 18.28%
EY -2.25 -1.44 -2.36 -4.39 -4.16 -4.74 -2.90 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.86 0.88 0.89 1.08 1.14 1.30 11.43%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 28/04/06 10/02/06 28/10/05 29/07/05 29/04/05 -
Price 1.47 1.35 1.12 0.73 0.73 0.88 1.04 -
P/RPS 2.89 3.63 5.40 0.53 0.68 1.20 2.80 2.12%
P/EPS -55.26 -64.59 -68.71 -23.40 -20.39 -20.61 -35.14 35.11%
EY -1.81 -1.55 -1.46 -4.27 -4.90 -4.85 -2.85 -26.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.74 1.43 0.91 0.92 1.11 1.33 26.76%

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