[AMTEL] YoY TTM Result on 31-May-2007 [#2]

Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- -5.33%
YoY- -378.37%
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 64,963 36,842 39,340 31,993 47,105 92,344 115,845 -9.18%
PBT 3,762 -8,384 -1,420 -3,070 -802 -5,486 937 26.05%
Tax -195 -81 49 482 261 -416 -879 -22.18%
NP 3,567 -8,465 -1,371 -2,588 -541 -5,902 58 98.61%
-
NP to SH 3,575 -8,142 -1,292 -2,588 -541 -5,902 58 98.68%
-
Tax Rate 5.18% - - - - - 93.81% -
Total Cost 61,396 45,307 40,711 34,581 47,646 98,246 115,787 -10.02%
-
Net Worth 34,820 31,379 35,100 33,344 35,672 33,318 38,183 -1.52%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 34,820 31,379 35,100 33,344 35,672 33,318 38,183 -1.52%
NOSH 49,411 49,642 49,166 46,216 45,869 42,196 41,872 2.79%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 5.49% -22.98% -3.49% -8.09% -1.15% -6.39% 0.05% -
ROE 10.27% -25.95% -3.68% -7.76% -1.52% -17.71% 0.15% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 131.47 74.21 80.01 69.22 102.69 218.84 276.66 -11.65%
EPS 7.24 -16.40 -2.63 -5.60 -1.18 -13.99 0.14 92.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7047 0.6321 0.7139 0.7215 0.7777 0.7896 0.9119 -4.20%
Adjusted Per Share Value based on latest NOSH - 46,216
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 66.10 37.48 40.03 32.55 47.93 93.95 117.87 -9.18%
EPS 3.64 -8.28 -1.31 -2.63 -0.55 -6.00 0.06 98.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3543 0.3193 0.3571 0.3393 0.3629 0.339 0.3885 -1.52%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.84 0.50 0.74 1.11 1.45 0.90 1.40 -
P/RPS 0.64 0.67 0.92 1.60 1.41 0.41 0.51 3.85%
P/EPS 11.61 -3.05 -28.16 -19.82 -122.94 -6.43 1,010.71 -52.48%
EY 8.61 -32.80 -3.55 -5.04 -0.81 -15.54 0.10 110.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.79 1.04 1.54 1.86 1.14 1.54 -4.20%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 28/07/10 - 28/07/08 27/07/07 28/07/06 29/07/05 21/07/04 -
Price 0.83 0.00 0.57 1.12 1.35 0.88 1.36 -
P/RPS 0.63 0.00 0.71 1.62 1.31 0.40 0.49 4.27%
P/EPS 11.47 0.00 -21.69 -20.00 -114.46 -6.29 981.83 -52.34%
EY 8.72 0.00 -4.61 -5.00 -0.87 -15.89 0.10 110.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 0.80 1.55 1.74 1.11 1.49 -3.81%

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