[AMTEL] YoY TTM Result on 30-Nov-2003 [#4]

Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- -78.26%
YoY- -93.91%
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 31,514 60,766 124,384 99,713 116,056 130,873 224,026 -27.87%
PBT -2,685 -1,514 -3,884 250 2,977 3,915 -36,456 -35.24%
Tax 286 139 -1,004 -140 -1,171 206 37,456 -55.60%
NP -2,399 -1,375 -4,888 110 1,806 4,121 1,000 -
-
NP to SH -2,399 -1,375 -4,888 110 1,806 3,453 -28,969 -33.96%
-
Tax Rate - - - 56.00% 39.33% -5.26% - -
Total Cost 33,913 62,141 129,272 99,603 114,250 126,752 223,026 -26.93%
-
Net Worth 34,517 37,544 34,065 32,592 39,012 31,418 34,808 -0.13%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 34,517 37,544 34,065 32,592 39,012 31,418 34,808 -0.13%
NOSH 46,134 45,641 41,885 35,000 41,953 31,418 31,398 6.62%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin -7.61% -2.26% -3.93% 0.11% 1.56% 3.15% 0.45% -
ROE -6.95% -3.66% -14.35% 0.34% 4.63% 10.99% -83.22% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 68.31 133.14 296.96 284.89 276.63 416.55 713.49 -32.35%
EPS -5.20 -3.01 -11.67 0.31 4.30 10.99 -92.26 -38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7482 0.8226 0.8133 0.9312 0.9299 1.00 1.1086 -6.34%
Adjusted Per Share Value based on latest NOSH - 35,000
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 32.06 61.83 126.55 101.45 118.08 133.16 227.93 -27.87%
EPS -2.44 -1.40 -4.97 0.11 1.84 3.51 -29.47 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3512 0.382 0.3466 0.3316 0.3969 0.3197 0.3542 -0.14%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.32 0.71 1.20 2.39 1.01 1.87 2.28 -
P/RPS 1.93 0.53 0.40 0.84 0.37 0.45 0.32 34.89%
P/EPS -25.38 -23.57 -10.28 760.45 23.46 17.01 -2.47 47.41%
EY -3.94 -4.24 -9.72 0.13 4.26 5.88 -40.47 -32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.86 1.48 2.57 1.09 1.87 2.06 -2.58%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 10/02/06 31/01/05 20/01/04 30/01/03 29/01/02 31/01/01 -
Price 1.23 0.73 1.09 2.44 0.91 1.81 1.75 -
P/RPS 1.80 0.55 0.37 0.86 0.33 0.43 0.25 38.93%
P/EPS -23.65 -24.23 -9.34 776.36 21.14 16.47 -1.90 52.20%
EY -4.23 -4.13 -10.71 0.13 4.73 6.07 -52.72 -34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.89 1.34 2.62 0.98 1.81 1.58 0.62%

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