[AMTEL] QoQ TTM Result on 31-May-2008 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
31-May-2008 [#2]
Profit Trend
QoQ- 38.65%
YoY- 50.08%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 40,736 41,312 42,783 39,340 37,783 36,641 34,399 14.45%
PBT -8,342 -4,419 -962 -1,420 -2,300 -2,652 -3,055 123.06%
Tax 50 -66 80 49 90 261 270 -73.99%
NP -8,292 -4,485 -882 -1,371 -2,210 -2,391 -2,785 139.02%
-
NP to SH -8,158 -4,442 -976 -1,292 -2,106 -2,354 -2,761 137.57%
-
Tax Rate - - - - - - - -
Total Cost 49,028 45,797 43,665 40,711 39,993 39,032 37,184 24.71%
-
Net Worth 30,783 30,838 34,680 35,100 34,740 35,314 34,475 -8.64%
Dividend
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 30,783 30,838 34,680 35,100 34,740 35,314 34,475 -8.64%
NOSH 49,285 49,301 48,750 49,166 49,298 49,411 47,065 3.74%
Ratio Analysis
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -20.36% -10.86% -2.06% -3.49% -5.85% -6.53% -8.10% -
ROE -26.50% -14.40% -2.81% -3.68% -6.06% -6.67% -8.01% -
Per Share
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 82.65 83.79 87.76 80.01 76.64 74.15 73.09 10.31%
EPS -16.55 -9.01 -2.00 -2.63 -4.27 -4.76 -5.87 128.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6246 0.6255 0.7114 0.7139 0.7047 0.7147 0.7325 -11.95%
Adjusted Per Share Value based on latest NOSH - 49,166
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 41.45 42.03 43.53 40.03 38.44 37.28 35.00 14.46%
EPS -8.30 -4.52 -0.99 -1.31 -2.14 -2.40 -2.81 137.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.3138 0.3529 0.3571 0.3535 0.3593 0.3508 -8.65%
Price Multiplier on Financial Quarter End Date
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/11/08 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.50 0.50 0.68 0.74 0.83 0.89 0.91 -
P/RPS 0.60 0.60 0.77 0.92 1.08 1.20 1.25 -44.35%
P/EPS -3.02 -5.55 -33.97 -28.16 -19.43 -18.68 -15.51 -72.93%
EY -33.10 -18.02 -2.94 -3.55 -5.15 -5.35 -6.45 269.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.96 1.04 1.18 1.25 1.24 -29.53%
Price Multiplier on Announcement Date
30/11/08 28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date - 27/02/09 24/10/08 28/07/08 25/04/08 31/01/08 29/10/07 -
Price 0.00 0.48 0.51 0.57 0.72 0.87 0.89 -
P/RPS 0.00 0.57 0.58 0.71 0.94 1.17 1.22 -
P/EPS 0.00 -5.33 -25.47 -21.69 -16.85 -18.26 -15.17 -
EY 0.00 -18.77 -3.93 -4.61 -5.93 -5.48 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.72 0.80 1.02 1.22 1.22 -

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