[AMTEL] QoQ Quarter Result on 31-May-2003 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 4.02%
YoY- -142.98%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 27,330 32,010 20,995 22,144 24,564 28,912 27,667 -0.81%
PBT 267 126 798 -322 -352 863 1,036 -59.53%
Tax -66 -124 41 -36 -21 -465 -212 -54.09%
NP 201 2 839 -358 -373 398 824 -60.99%
-
NP to SH 201 2 839 -358 -373 398 824 -60.99%
-
Tax Rate 24.72% 98.41% -5.14% - - 53.88% 20.46% -
Total Cost 27,129 32,008 20,156 22,502 24,937 28,514 26,843 0.70%
-
Net Worth 39,182 32,592 38,027 36,919 37,543 39,012 37,326 3.29%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 39,182 32,592 38,027 36,919 37,543 39,012 37,326 3.29%
NOSH 41,875 35,000 41,950 41,627 41,910 41,953 41,827 0.07%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 0.74% 0.01% 4.00% -1.62% -1.52% 1.38% 2.98% -
ROE 0.51% 0.01% 2.21% -0.97% -0.99% 1.02% 2.21% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 65.27 91.46 50.05 53.20 58.61 68.92 66.15 -0.88%
EPS 0.48 0.00 2.00 -0.86 -0.89 0.95 1.97 -61.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9312 0.9065 0.8869 0.8958 0.9299 0.8924 3.21%
Adjusted Per Share Value based on latest NOSH - 41,627
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 27.81 32.57 21.36 22.53 24.99 29.42 28.15 -0.80%
EPS 0.20 0.00 0.85 -0.36 -0.38 0.40 0.84 -61.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3987 0.3316 0.3869 0.3756 0.382 0.3969 0.3798 3.29%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.29 2.39 1.59 0.87 0.80 1.01 1.20 -
P/RPS 3.51 2.61 3.18 1.64 1.36 1.47 1.81 55.57%
P/EPS 477.08 41,825.00 79.50 -101.16 -89.89 106.46 60.91 294.89%
EY 0.21 0.00 1.26 -0.99 -1.11 0.94 1.64 -74.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.57 1.75 0.98 0.89 1.09 1.34 49.57%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 23/04/04 20/01/04 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 -
Price 1.63 2.44 1.90 1.60 0.86 0.91 0.98 -
P/RPS 2.50 2.67 3.80 3.01 1.47 1.32 1.48 41.88%
P/EPS 339.58 42,700.00 95.00 -186.05 -96.63 95.92 49.75 260.25%
EY 0.29 0.00 1.05 -0.54 -1.03 1.04 2.01 -72.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.62 2.10 1.80 0.96 0.98 1.10 35.79%

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