[AMTEL] QoQ Quarter Result on 28-Feb-2007 [#1]

Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
28-Feb-2007 [#1]
Profit Trend
QoQ- 31.12%
YoY- -7.71%
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 10,377 8,646 9,236 8,382 8,135 6,240 7,571 23.36%
PBT -985 -405 -340 -922 -1,388 -420 -314 114.14%
Tax 203 -52 -2 112 212 160 103 57.13%
NP -782 -457 -342 -810 -1,176 -260 -211 139.29%
-
NP to SH -769 -433 -342 -810 -1,176 -260 -211 136.63%
-
Tax Rate - - - - - - - -
Total Cost 11,159 9,103 9,578 9,192 9,311 6,500 7,782 27.13%
-
Net Worth 35,314 34,475 33,344 33,545 34,517 35,847 35,672 -0.66%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 35,314 34,475 33,344 33,545 34,517 35,847 35,672 -0.66%
NOSH 49,411 47,065 46,216 46,022 46,134 46,428 45,869 5.07%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin -7.54% -5.29% -3.70% -9.66% -14.46% -4.17% -2.79% -
ROE -2.18% -1.26% -1.03% -2.41% -3.41% -0.73% -0.59% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 21.00 18.37 19.98 18.21 17.63 13.44 16.51 17.37%
EPS -1.56 -0.92 -0.74 -1.76 -2.55 -0.56 -0.46 125.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.7325 0.7215 0.7289 0.7482 0.7721 0.7777 -5.47%
Adjusted Per Share Value based on latest NOSH - 46,022
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 10.56 8.80 9.40 8.53 8.28 6.35 7.70 23.41%
EPS -0.78 -0.44 -0.35 -0.82 -1.20 -0.26 -0.21 139.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.3508 0.3393 0.3413 0.3512 0.3647 0.3629 -0.66%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.89 0.91 1.11 1.11 1.32 1.18 1.45 -
P/RPS 4.24 4.95 5.55 6.09 7.49 8.78 8.78 -38.41%
P/EPS -57.19 -98.91 -150.00 -63.07 -51.78 -210.71 -315.22 -67.91%
EY -1.75 -1.01 -0.67 -1.59 -1.93 -0.47 -0.32 210.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.24 1.54 1.52 1.76 1.53 1.86 -23.25%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 31/01/08 29/10/07 27/07/07 27/04/07 29/01/07 30/10/06 28/07/06 -
Price 0.87 0.89 1.12 1.23 1.23 1.47 1.35 -
P/RPS 4.14 4.84 5.60 6.75 6.98 10.94 8.18 -36.46%
P/EPS -55.90 -96.74 -151.35 -69.89 -48.25 -262.50 -293.48 -66.86%
EY -1.79 -1.03 -0.66 -1.43 -2.07 -0.38 -0.34 202.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.55 1.69 1.64 1.90 1.74 -21.05%

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