[AMTEL] YoY TTM Result on 30-Nov-2007 [#4]

Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#4]
Profit Trend
QoQ- 14.74%
YoY- 1.88%
View:
Show?
TTM Result
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 55,526 40,736 41,312 36,641 31,514 60,766 124,384 -14.88%
PBT 3,045 -8,342 -4,419 -2,652 -2,685 -1,514 -3,884 -
Tax -272 50 -66 261 286 139 -1,004 -22.97%
NP 2,773 -8,292 -4,485 -2,391 -2,399 -1,375 -4,888 -
-
NP to SH 2,718 -8,158 -4,442 -2,354 -2,399 -1,375 -4,888 -
-
Tax Rate 8.93% - - - - - - -
Total Cost 52,753 49,028 45,797 39,032 33,913 62,141 129,272 -16.40%
-
Net Worth 33,584 30,783 30,838 35,314 34,517 37,544 34,065 -0.28%
Dividend
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 33,584 30,783 30,838 35,314 34,517 37,544 34,065 -0.28%
NOSH 49,403 49,285 49,301 49,411 46,134 45,641 41,885 3.35%
Ratio Analysis
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 4.99% -20.36% -10.86% -6.53% -7.61% -2.26% -3.93% -
ROE 8.09% -26.50% -14.40% -6.67% -6.95% -3.66% -14.35% -
Per Share
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 112.39 82.65 83.79 74.15 68.31 133.14 296.96 -17.65%
EPS 5.50 -16.55 -9.01 -4.76 -5.20 -3.01 -11.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6798 0.6246 0.6255 0.7147 0.7482 0.8226 0.8133 -3.52%
Adjusted Per Share Value based on latest NOSH - 49,411
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 56.49 41.45 42.03 37.28 32.06 61.83 126.55 -14.89%
EPS 2.77 -8.30 -4.52 -2.40 -2.44 -1.40 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3417 0.3132 0.3138 0.3593 0.3512 0.382 0.3466 -0.28%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/09 28/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.53 0.50 0.50 0.89 1.32 0.71 1.20 -
P/RPS 0.47 0.60 0.60 1.20 1.93 0.53 0.40 3.27%
P/EPS 9.63 -3.02 -5.55 -18.68 -25.38 -23.57 -10.28 -
EY 10.38 -33.10 -18.02 -5.35 -3.94 -4.24 -9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.80 1.25 1.76 0.86 1.48 -12.01%
Price Multiplier on Announcement Date
30/11/09 30/11/08 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/10 - 27/02/09 31/01/08 29/01/07 10/02/06 31/01/05 -
Price 0.94 0.00 0.48 0.87 1.23 0.73 1.09 -
P/RPS 0.84 0.00 0.57 1.17 1.80 0.55 0.37 17.80%
P/EPS 17.09 0.00 -5.33 -18.26 -23.65 -24.23 -9.34 -
EY 5.85 0.00 -18.77 -5.48 -4.23 -4.13 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.77 1.22 1.64 0.89 1.34 0.58%

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