[AMTEL] QoQ TTM 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- -2.42%
YoY- -177.0%
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 36,641 34,399 31,993 30,328 31,514 37,645 47,105 -15.40%
PBT -2,652 -3,055 -3,070 -3,044 -2,685 -1,278 -802 121.79%
Tax 261 270 482 587 286 233 261 0.00%
NP -2,391 -2,785 -2,588 -2,457 -2,399 -1,045 -541 169.06%
-
NP to SH -2,354 -2,761 -2,588 -2,457 -2,399 -1,045 -541 166.28%
-
Tax Rate - - - - - - - -
Total Cost 39,032 37,184 34,581 32,785 33,913 38,690 47,646 -12.43%
-
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 -6.53% -8.10% -8.09% -8.10% -7.61% -2.78% -1.15% -
ROE -6.67% -8.01% -7.76% -7.32% -6.95% -2.92% -1.52% -
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 74.15 73.09 69.22 65.90 68.31 81.08 102.69 -19.49%
EPS -4.76 -5.87 -5.60 -5.34 -5.20 -2.25 -1.18 153.19%
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 37.28 35.00 32.55 30.86 32.06 38.30 47.93 -15.41%
EPS -2.40 -2.81 -2.63 -2.50 -2.44 -1.06 -0.55 166.79%
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 1.20 1.25 1.60 1.68 1.93 1.46 1.41 -10.18%
P/EPS -18.68 -15.51 -19.82 -20.79 -25.38 -52.43 -122.94 -71.49%
EY -5.35 -6.45 -5.04 -4.81 -3.94 -1.91 -0.81 251.62%
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 1.17 1.22 1.62 1.87 1.80 1.81 1.31 -7.25%
P/EPS -18.26 -15.17 -20.00 -23.04 -23.65 -65.31 -114.46 -70.55%
EY -5.48 -6.59 -5.00 -4.34 -4.23 -1.53 -0.87 240.68%
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