[AMTEL] YoY Annualized Quarter Result on 31-Aug-2004 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- -104.34%
YoY- -2322.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 35,018 31,172 62,000 141,985 90,270 116,181 126,941 -19.30%
PBT -2,222 -1,729 -2,044 -1,489 165 2,818 3,001 -
Tax -210 98 -26 -1,710 -21 -941 -1,681 -29.28%
NP -2,433 -1,630 -2,070 -3,200 144 1,877 1,320 -
-
NP to SH -2,113 -1,630 -2,070 -3,200 144 1,877 1,320 -
-
Tax Rate - - - - 12.73% 33.39% 56.01% -
Total Cost 37,451 32,802 64,070 145,185 90,126 114,304 125,621 -18.25%
-
Net Worth 33,947 35,499 34,478 36,565 37,654 37,395 34,109 -0.07%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 33,947 35,499 34,478 36,565 37,654 37,395 34,109 -0.07%
NOSH 46,345 45,977 43,379 41,884 41,538 41,904 31,428 6.68%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin -6.95% -5.23% -3.34% -2.25% 0.16% 1.62% 1.04% -
ROE -6.23% -4.59% -6.01% -8.75% 0.38% 5.02% 3.87% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 75.56 67.80 142.92 338.99 217.32 277.25 403.90 -24.36%
EPS -4.56 -3.55 -4.77 -7.64 0.35 4.48 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7325 0.7721 0.7948 0.873 0.9065 0.8924 1.0853 -6.33%
Adjusted Per Share Value based on latest NOSH - 41,891
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 35.63 31.72 63.08 144.46 91.85 118.21 129.16 -19.30%
EPS -2.15 -1.66 -2.11 -3.26 0.15 1.91 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3612 0.3508 0.372 0.3831 0.3805 0.347 -0.07%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.91 1.18 0.86 1.28 1.59 1.20 1.62 -
P/RPS 1.20 1.74 0.60 0.38 0.73 0.43 0.40 20.08%
P/EPS -19.96 -33.27 -18.02 -16.75 458.65 26.79 38.57 -
EY -5.01 -3.01 -5.55 -5.97 0.22 3.73 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.53 1.08 1.47 1.75 1.34 1.49 -3.01%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/10/07 30/10/06 28/10/05 25/10/04 13/10/03 17/10/02 17/10/01 -
Price 0.89 1.47 0.73 1.20 1.90 0.98 2.01 -
P/RPS 1.18 2.17 0.51 0.35 0.87 0.35 0.50 15.37%
P/EPS -19.52 -41.45 -15.29 -15.71 548.08 21.87 47.86 -
EY -5.12 -2.41 -6.54 -6.37 0.18 4.57 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.90 0.92 1.37 2.10 1.10 1.85 -6.70%

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