[AMTEL] QoQ Quarter Result on 30-Nov-2017 [#4]

Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2017
Quarter
30-Nov-2017 [#4]
Profit Trend
QoQ- -84.53%
YoY- -192.97%
Quarter Report
View:
Show?
Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 12,031 11,964 10,814 9,101 7,136 6,182 11,008 6.08%
PBT 479 -409 20 -1,583 -888 -1,059 237 59.64%
Tax -154 -231 -145 159 60 1 -172 -7.08%
NP 325 -640 -125 -1,424 -828 -1,058 65 191.54%
-
NP to SH 324 -642 -96 -1,467 -795 -987 67 185.14%
-
Tax Rate 32.15% - 725.00% - - - 72.57% -
Total Cost 11,706 12,604 10,939 10,525 7,964 7,240 10,943 4.58%
-
Net Worth 40,680 40,256 40,964 40,624 42,240 43,038 44,019 -5.10%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 40,680 40,256 40,964 40,624 42,240 43,038 44,019 -5.10%
NOSH 49,777 49,277 49,277 49,277 49,277 49,277 49,277 0.67%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 2.70% -5.35% -1.16% -15.65% -11.60% -17.11% 0.59% -
ROE 0.80% -1.59% -0.23% -3.61% -1.88% -2.29% 0.15% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 24.35 24.28 21.95 18.47 14.48 12.55 22.34 5.89%
EPS 0.66 -1.30 -0.19 -2.98 -1.61 -2.00 0.14 180.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.8169 0.8313 0.8244 0.8572 0.8734 0.8933 -5.27%
Adjusted Per Share Value based on latest NOSH - 49,277
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 12.24 12.17 11.00 9.26 7.26 6.29 11.20 6.08%
EPS 0.33 -0.65 -0.10 -1.49 -0.81 -1.00 0.07 180.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4139 0.4096 0.4168 0.4133 0.4298 0.4379 0.4479 -5.11%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.64 0.61 0.63 0.65 0.63 0.63 0.635 -
P/RPS 2.63 2.51 2.87 3.52 4.35 5.02 2.84 -4.97%
P/EPS 97.59 -46.82 -323.38 -21.83 -39.05 -31.45 467.03 -64.68%
EY 1.02 -2.14 -0.31 -4.58 -2.56 -3.18 0.21 185.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.76 0.79 0.73 0.72 0.71 6.45%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 27/07/18 25/04/18 26/01/18 25/10/17 31/07/17 27/04/17 -
Price 0.63 0.61 0.68 0.665 0.63 0.63 0.695 -
P/RPS 2.59 2.51 3.10 3.60 4.35 5.02 3.11 -11.45%
P/EPS 96.07 -46.82 -349.05 -22.34 -39.05 -31.45 511.16 -67.08%
EY 1.04 -2.14 -0.29 -4.48 -2.56 -3.18 0.20 199.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.82 0.81 0.73 0.72 0.78 -0.85%

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