[AMTEL] QoQ Annualized Quarter Result on 28-Feb-2002 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
28-Feb-2002 [#1]
Profit Trend
QoQ- -128.15%
YoY- 62.72%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 116,056 116,181 118,938 114,044 131,210 126,941 130,474 -7.50%
PBT 2,977 2,818 2,156 -424 4,025 3,001 1,134 90.19%
Tax -1,171 -941 -988 424 -487 -1,681 -1,134 2.16%
NP 1,806 1,877 1,168 0 3,538 1,320 0 -
-
NP to SH 1,806 1,877 1,168 -996 3,538 1,320 -926 -
-
Tax Rate 39.33% 33.39% 45.83% - 12.10% 56.01% 100.00% -
Total Cost 114,250 114,304 117,770 114,044 127,672 125,621 130,474 -8.46%
-
Net Worth 38,895 37,395 36,537 35,846 36,039 34,109 32,910 11.77%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 38,895 37,395 36,537 35,846 36,039 34,109 32,910 11.77%
NOSH 41,827 41,904 31,397 31,518 31,393 31,428 31,496 20.79%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 1.56% 1.62% 0.98% 0.00% 2.70% 1.04% 0.00% -
ROE 4.64% 5.02% 3.20% -2.78% 9.82% 3.87% -2.81% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 277.46 277.25 378.81 361.83 417.96 403.90 414.25 -23.42%
EPS 4.31 4.48 3.72 -3.16 11.27 4.20 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9299 0.8924 1.1637 1.1373 1.148 1.0853 1.0449 -7.47%
Adjusted Per Share Value based on latest NOSH - 31,518
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 118.08 118.21 121.01 116.03 133.50 129.16 132.75 -7.50%
EPS 1.84 1.91 1.19 -1.01 3.60 1.34 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3957 0.3805 0.3717 0.3647 0.3667 0.347 0.3348 11.77%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.01 1.20 1.77 1.75 1.87 1.62 1.06 -
P/RPS 0.36 0.43 0.47 0.48 0.45 0.40 0.26 24.20%
P/EPS 23.39 26.79 47.58 -55.38 16.59 38.57 -36.05 -
EY 4.27 3.73 2.10 -1.81 6.03 2.59 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.52 1.54 1.63 1.49 1.01 5.20%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 30/01/03 17/10/02 17/07/02 29/04/02 29/01/02 17/10/01 30/07/01 -
Price 0.91 0.98 1.72 1.89 1.81 2.01 1.34 -
P/RPS 0.33 0.35 0.45 0.52 0.43 0.50 0.32 2.07%
P/EPS 21.08 21.87 46.24 -59.81 16.06 47.86 -45.58 -
EY 4.74 4.57 2.16 -1.67 6.23 2.09 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.48 1.66 1.58 1.85 1.28 -16.29%

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