[AMTEL] QoQ Cumulative Quarter Result on 31-Aug-2020 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
31-Aug-2020 [#3]
Profit Trend
QoQ- 182.12%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 31,848 16,211 56,013 35,642 17,918 11,364 63,170 -36.62%
PBT 3,625 1,984 6,046 4,095 1,529 1,356 6,471 -32.02%
Tax -822 -481 -1,733 -955 -416 -373 -1,468 -32.04%
NP 2,803 1,503 4,313 3,140 1,113 983 5,003 -32.01%
-
NP to SH 2,803 1,503 4,313 3,140 1,113 983 5,003 -32.01%
-
Tax Rate 22.68% 24.24% 28.66% 23.32% 27.21% 27.51% 22.69% -
Total Cost 29,045 14,708 51,700 32,502 16,805 10,381 58,167 -37.03%
-
Net Worth 64,746 63,439 53,040 53,140 51,140 51,004 50,197 18.47%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 64,746 63,439 53,040 53,140 51,140 51,004 50,197 18.47%
NOSH 97,553 97,553 65,036 54,197 54,197 54,197 54,197 47.91%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 8.80% 9.27% 7.70% 8.81% 6.21% 8.65% 7.92% -
ROE 4.33% 2.37% 8.13% 5.91% 2.18% 1.93% 9.97% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 32.65 16.62 100.98 65.76 33.06 20.97 116.56 -57.15%
EPS 2.87 1.54 7.78 5.79 2.05 1.81 9.23 -54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6637 0.6503 0.9562 0.9805 0.9436 0.9411 0.9262 -19.90%
Adjusted Per Share Value based on latest NOSH - 54,197
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 32.40 16.49 56.99 36.26 18.23 11.56 64.27 -36.63%
EPS 2.85 1.53 4.39 3.19 1.13 1.00 5.09 -32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6588 0.6455 0.5397 0.5407 0.5203 0.5189 0.5107 18.48%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.915 1.87 1.69 0.76 0.50 0.535 0.615 -
P/RPS 2.80 11.25 1.67 1.16 1.51 2.55 0.53 203.02%
P/EPS 31.85 121.37 21.74 13.12 24.35 29.50 6.66 183.58%
EY 3.14 0.82 4.60 7.62 4.11 3.39 15.01 -64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.88 1.77 0.78 0.53 0.57 0.66 63.44%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 25/08/21 21/04/21 29/01/21 28/10/20 28/07/20 18/05/20 21/01/20 -
Price 0.705 1.33 4.12 1.14 0.73 0.52 0.615 -
P/RPS 2.16 8.00 4.08 1.73 2.21 2.48 0.53 154.92%
P/EPS 24.54 86.32 52.99 19.68 35.55 28.67 6.66 138.37%
EY 4.08 1.16 1.89 5.08 2.81 3.49 15.01 -58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.05 4.31 1.16 0.77 0.55 0.66 37.10%

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