[AMTEL] YoY Quarter Result on 31-Aug-2003 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
13-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 334.36%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 6,240 15,700 43,649 20,995 27,667 29,969 44,029 -27.78%
PBT -420 56 -1,130 798 1,036 1,684 -23,447 -48.83%
Tax 160 188 -487 41 -212 -231 23,447 -56.43%
NP -260 244 -1,617 839 824 1,453 0 -
-
NP to SH -260 244 -1,617 839 824 1,453 -17,218 -50.26%
-
Tax Rate - -335.71% - -5.14% 20.46% 13.72% - -
Total Cost 6,500 15,456 45,266 20,156 26,843 28,516 44,029 -27.29%
-
Net Worth 35,847 36,590 36,571 38,027 37,326 34,059 45,436 -3.87%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 35,847 36,590 36,571 38,027 37,326 34,059 45,436 -3.87%
NOSH 46,428 46,037 41,891 41,950 41,827 31,382 31,402 6.73%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -4.17% 1.55% -3.70% 4.00% 2.98% 4.85% 0.00% -
ROE -0.73% 0.67% -4.42% 2.21% 2.21% 4.27% -37.89% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 13.44 34.10 104.20 50.05 66.15 95.50 140.21 -32.33%
EPS -0.56 0.53 -3.86 2.00 1.97 4.63 -54.83 -53.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7948 0.873 0.9065 0.8924 1.0853 1.4469 -9.93%
Adjusted Per Share Value based on latest NOSH - 41,950
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 6.35 15.97 44.41 21.36 28.15 30.49 44.80 -27.78%
EPS -0.26 0.25 -1.65 0.85 0.84 1.48 -17.52 -50.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3723 0.3721 0.3869 0.3798 0.3465 0.4623 -3.87%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.18 0.86 1.28 1.59 1.20 1.62 3.70 -
P/RPS 8.78 2.52 1.23 3.18 1.81 1.70 2.64 22.16%
P/EPS -210.71 162.26 -33.16 79.50 60.91 34.99 -6.75 77.39%
EY -0.47 0.62 -3.02 1.26 1.64 2.86 -14.82 -43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.08 1.47 1.75 1.34 1.49 2.56 -8.21%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 25/10/04 13/10/03 17/10/02 17/10/01 30/10/00 -
Price 1.47 0.73 1.20 1.90 0.98 2.01 2.50 -
P/RPS 10.94 2.14 1.15 3.80 1.48 2.10 1.78 35.32%
P/EPS -262.50 137.74 -31.09 95.00 49.75 43.41 -4.56 96.43%
EY -0.38 0.73 -3.22 1.05 2.01 2.30 -21.93 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.92 1.37 2.10 1.10 1.85 1.73 1.57%

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