[AMTEL] QoQ TTM Result on 31-May-2013 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- -8.29%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 35,480 40,449 45,862 49,613 51,814 55,566 58,257 -28.21%
PBT 406 1,876 4,106 4,926 5,107 5,651 4,779 -80.76%
Tax -271 -604 -1,498 -1,358 -1,276 -1,294 -910 -55.50%
NP 135 1,272 2,608 3,568 3,831 4,357 3,869 -89.38%
-
NP to SH 35 1,084 2,358 3,253 3,547 4,122 3,753 -95.60%
-
Tax Rate 66.75% 32.20% 36.48% 27.57% 24.99% 22.90% 19.04% -
Total Cost 35,345 39,177 43,254 46,045 47,983 51,209 54,388 -25.03%
-
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.38% 3.14% 5.69% 7.19% 7.39% 7.84% 6.64% -
ROE 0.08% 2.44% 5.29% 7.03% 7.76% 9.12% 8.51% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 72.00 82.08 93.07 100.68 105.15 112.76 118.22 -28.21%
EPS 0.07 2.20 4.79 6.60 7.20 8.36 7.62 -95.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.9017 0.9051 0.939 0.9278 0.9171 0.8952 -0.31%
Adjusted Per Share Value based on latest NOSH - 49,277
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 36.10 41.15 46.66 50.48 52.72 56.54 59.27 -28.21%
EPS 0.04 1.10 2.40 3.31 3.61 4.19 3.82 -95.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4521 0.4538 0.4708 0.4652 0.4598 0.4488 -0.31%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.73 0.70 0.75 0.895 0.71 0.70 0.69 -
P/RPS 1.01 0.85 0.81 0.89 0.68 0.62 0.58 44.88%
P/EPS 1,027.78 31.82 15.67 13.56 9.86 8.37 9.06 2263.80%
EY 0.10 3.14 6.38 7.38 10.14 11.95 11.04 -95.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.83 0.95 0.77 0.76 0.77 4.29%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 -
Price 0.705 0.61 0.62 0.705 0.735 0.73 0.68 -
P/RPS 0.98 0.74 0.67 0.70 0.70 0.65 0.58 41.99%
P/EPS 992.58 27.73 12.96 10.68 10.21 8.73 8.93 2231.79%
EY 0.10 3.61 7.72 9.36 9.79 11.46 11.20 -95.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.69 0.75 0.79 0.80 0.76 2.62%

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