[AMTEL] YoY Cumulative Quarter Result on 30-Nov-2011 [#4]

Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 24.47%
YoY- -5.78%
Quarter Report
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
Revenue 31,986 40,449 55,566 61,414 59,796 55,526 41,312 -4.16%
PBT 1,184 1,894 5,651 4,289 3,803 3,045 -4,419 -
Tax -591 -604 -1,294 -607 -335 -272 -66 44.03%
NP 593 1,290 4,357 3,682 3,468 2,773 -4,485 -
-
NP to SH 601 1,102 4,122 3,632 3,855 2,718 -4,442 -
-
Tax Rate 49.92% 31.89% 22.90% 14.15% 8.81% 8.93% - -
Total Cost 31,393 39,159 51,209 57,732 56,328 52,753 45,797 -6.09%
-
Net Worth 43,058 44,433 45,191 41,138 37,366 33,499 30,837 5.71%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
Net Worth 43,058 44,433 45,191 41,138 37,366 33,499 30,837 5.71%
NOSH 49,277 49,277 49,277 49,278 49,296 49,279 49,300 -0.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
NP Margin 1.85% 3.19% 7.84% 6.00% 5.80% 4.99% -10.86% -
ROE 1.40% 2.48% 9.12% 8.83% 10.32% 8.11% -14.40% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
RPS 64.91 82.08 112.76 124.63 121.30 112.68 83.80 -4.16%
EPS 1.22 -2.24 8.36 7.37 7.82 5.51 -9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8738 0.9017 0.9171 0.8348 0.758 0.6798 0.6255 5.72%
Adjusted Per Share Value based on latest NOSH - 49,230
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
RPS 32.54 41.15 56.54 62.49 60.84 56.49 42.03 -4.16%
EPS 0.61 1.12 4.19 3.70 3.92 2.77 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4381 0.4521 0.4598 0.4186 0.3802 0.3408 0.3138 5.71%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.85 0.70 0.70 0.80 0.78 0.53 0.50 -
P/RPS 1.31 0.85 0.62 0.64 0.64 0.47 0.60 13.87%
P/EPS 69.69 31.30 8.37 10.85 9.97 9.61 -5.55 -
EY 1.43 3.19 11.95 9.21 10.03 10.41 -18.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 0.76 0.96 1.03 0.78 0.80 3.25%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 CAGR
Date 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 25/01/10 27/02/09 -
Price 1.00 0.61 0.73 0.83 0.695 0.94 0.48 -
P/RPS 1.54 0.74 0.65 0.67 0.57 0.83 0.57 17.98%
P/EPS 81.99 27.28 8.73 11.26 8.89 17.04 -5.33 -
EY 1.22 3.67 11.46 8.88 11.25 5.87 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.68 0.80 0.99 0.92 1.38 0.77 6.74%

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