[AMTEL] QoQ Quarter Result on 30-Nov-2002 [#4]

Announcement Date
30-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- -51.7%
YoY- -84.38%
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 20,995 22,144 24,564 28,912 27,667 30,958 28,511 -18.40%
PBT 798 -322 -352 863 1,036 1,184 -106 -
Tax 41 -36 -21 -465 -212 -351 106 -46.82%
NP 839 -358 -373 398 824 833 0 -
-
NP to SH 839 -358 -373 398 824 833 -249 -
-
Tax Rate -5.14% - - 53.88% 20.46% 29.65% - -
Total Cost 20,156 22,502 24,937 28,514 26,843 30,125 28,511 -20.59%
-
Net Worth 38,027 36,919 37,543 39,012 37,326 36,579 35,846 4.00%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 38,027 36,919 37,543 39,012 37,326 36,579 35,846 4.00%
NOSH 41,950 41,627 41,910 41,953 41,827 31,433 31,518 20.93%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 4.00% -1.62% -1.52% 1.38% 2.98% 2.69% 0.00% -
ROE 2.21% -0.97% -0.99% 1.02% 2.21% 2.28% -0.69% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 50.05 53.20 58.61 68.92 66.15 98.49 90.46 -32.53%
EPS 2.00 -0.86 -0.89 0.95 1.97 2.65 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8869 0.8958 0.9299 0.8924 1.1637 1.1373 -13.99%
Adjusted Per Share Value based on latest NOSH - 41,953
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 21.36 22.53 24.99 29.42 28.15 31.50 29.01 -18.41%
EPS 0.85 -0.36 -0.38 0.40 0.84 0.85 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3756 0.382 0.3969 0.3798 0.3722 0.3647 4.00%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.59 0.87 0.80 1.01 1.20 1.77 1.75 -
P/RPS 3.18 1.64 1.36 1.47 1.81 1.80 1.93 39.37%
P/EPS 79.50 -101.16 -89.89 106.46 60.91 66.79 -221.52 -
EY 1.26 -0.99 -1.11 0.94 1.64 1.50 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.98 0.89 1.09 1.34 1.52 1.54 8.87%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 17/07/02 29/04/02 -
Price 1.90 1.60 0.86 0.91 0.98 1.72 1.89 -
P/RPS 3.80 3.01 1.47 1.32 1.48 1.75 2.09 48.80%
P/EPS 95.00 -186.05 -96.63 95.92 49.75 64.91 -239.24 -
EY 1.05 -0.54 -1.03 1.04 2.01 1.54 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.80 0.96 0.98 1.10 1.48 1.66 16.91%

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