[AMTEL] YoY Quarter Result on 30-Nov-2021 [#4]

Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
30-Nov-2021 [#4]
Profit Trend
QoQ- 302.19%
YoY- 26.0%
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 17,168 20,371 17,408 16,117 9,101 17,069 24,536 -5.77%
PBT 2,403 1,951 2,552 1,641 -1,583 1,871 707 22.59%
Tax -925 -778 -350 -165 159 -195 92 -
NP 1,478 1,173 2,202 1,476 -1,424 1,676 799 10.78%
-
NP to SH 1,478 1,173 2,202 1,485 -1,467 1,578 756 11.81%
-
Tax Rate 38.49% 39.88% 13.71% 10.05% - 10.42% -13.01% -
Total Cost 15,690 19,198 15,206 14,641 10,525 15,393 23,737 -6.66%
-
Net Worth 65,487 53,040 50,197 41,343 40,624 44,043 43,900 6.88%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 65,487 53,040 50,197 41,343 40,624 44,043 43,900 6.88%
NOSH 97,553 65,036 54,197 54,197 49,277 49,277 49,277 12.04%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 8.61% 5.76% 12.65% 9.16% -15.65% 9.82% 3.26% -
ROE 2.26% 2.21% 4.39% 3.59% -3.61% 3.58% 1.72% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 17.60 36.72 32.12 32.52 18.47 34.64 49.79 -15.89%
EPS 1.52 2.11 4.06 2.99 -2.98 3.20 1.53 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.9562 0.9262 0.8341 0.8244 0.8938 0.8909 -4.60%
Adjusted Per Share Value based on latest NOSH - 97,553
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 17.60 20.88 17.84 16.52 9.33 17.50 25.15 -5.77%
EPS 1.52 1.20 2.26 1.52 -1.50 1.62 0.77 11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.5437 0.5146 0.4238 0.4164 0.4515 0.45 6.88%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.745 1.69 0.615 0.655 0.65 0.61 0.85 -
P/RPS 4.23 4.60 1.91 2.01 3.52 1.76 1.71 16.27%
P/EPS 49.17 79.92 15.14 21.86 -21.83 19.05 55.40 -1.96%
EY 2.03 1.25 6.61 4.57 -4.58 5.25 1.80 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.77 0.66 0.79 0.79 0.68 0.95 2.62%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 28/01/22 29/01/21 21/01/20 29/01/19 26/01/18 23/01/17 29/01/16 -
Price 0.70 4.12 0.615 0.655 0.665 0.60 0.71 -
P/RPS 3.98 11.22 1.91 2.01 3.60 1.73 1.43 18.58%
P/EPS 46.20 194.83 15.14 21.86 -22.34 18.74 46.28 -0.02%
EY 2.16 0.51 6.61 4.57 -4.48 5.34 2.16 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 4.31 0.66 0.79 0.81 0.67 0.80 4.46%

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