[AMTEL] QoQ Quarter Result on 30-Nov-2004 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -53.87%
YoY- -124500.0%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 15,700 15,244 15,556 17,929 43,649 35,510 27,330 -30.82%
PBT 56 -524 -1,065 -2,767 -1,130 -254 267 -64.59%
Tax 188 -33 -175 279 -487 -730 -66 -
NP 244 -557 -1,240 -2,488 -1,617 -984 201 13.75%
-
NP to SH 244 -557 -1,240 -2,488 -1,617 -984 201 13.75%
-
Tax Rate -335.71% - - - - - 24.72% -
Total Cost 15,456 15,801 16,796 20,417 45,266 36,494 27,129 -31.20%
-
Net Worth 36,590 33,318 32,822 34,065 36,571 38,183 39,182 -4.44%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 36,590 33,318 32,822 34,065 36,571 38,183 39,182 -4.44%
NOSH 46,037 42,196 41,891 41,885 41,891 41,872 41,875 6.50%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 1.55% -3.65% -7.97% -13.88% -3.70% -2.77% 0.74% -
ROE 0.67% -1.67% -3.78% -7.30% -4.42% -2.58% 0.51% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 34.10 36.13 37.13 42.80 104.20 84.81 65.27 -35.05%
EPS 0.53 -1.32 -2.96 -5.94 -3.86 -2.35 0.48 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7948 0.7896 0.7835 0.8133 0.873 0.9119 0.9357 -10.28%
Adjusted Per Share Value based on latest NOSH - 41,885
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 15.97 15.51 15.83 18.24 44.41 36.13 27.81 -30.84%
EPS 0.25 -0.57 -1.26 -2.53 -1.65 -1.00 0.20 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.339 0.3339 0.3466 0.3721 0.3885 0.3987 -4.45%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.86 0.90 1.02 1.20 1.28 1.40 2.29 -
P/RPS 2.52 2.49 2.75 2.80 1.23 1.65 3.51 -19.77%
P/EPS 162.26 -68.18 -34.46 -20.20 -33.16 -59.57 477.08 -51.17%
EY 0.62 -1.47 -2.90 -4.95 -3.02 -1.68 0.21 105.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 1.30 1.48 1.47 1.54 2.45 -41.99%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 21/07/04 23/04/04 -
Price 0.73 0.88 1.04 1.09 1.20 1.36 1.63 -
P/RPS 2.14 2.44 2.80 2.55 1.15 1.60 2.50 -9.82%
P/EPS 137.74 -66.67 -35.14 -18.35 -31.09 -57.87 339.58 -45.11%
EY 0.73 -1.50 -2.85 -5.45 -3.22 -1.73 0.29 84.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.33 1.34 1.37 1.49 1.74 -34.53%

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