[AMTEL] QoQ Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- -49.05%
YoY- -52.27%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 40,449 42,185 43,864 45,976 55,566 55,124 55,770 -19.25%
PBT 1,894 2,648 3,312 3,872 5,651 4,708 4,762 -45.88%
Tax -604 -770 -874 -1,476 -1,294 -498 -746 -13.11%
NP 1,290 1,877 2,438 2,396 4,357 4,209 4,016 -53.06%
-
NP to SH 1,102 1,700 2,160 2,100 4,122 4,052 3,898 -56.89%
-
Tax Rate 31.89% 29.08% 26.39% 38.12% 22.90% 10.58% 15.67% -
Total Cost 39,159 40,308 41,426 43,580 51,209 50,914 51,754 -16.95%
-
Net Worth 44,433 44,600 46,271 45,719 45,191 44,112 43,033 2.15%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 44,433 44,600 46,271 45,719 45,191 44,112 43,033 2.15%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 3.19% 4.45% 5.56% 5.21% 7.84% 7.64% 7.20% -
ROE 2.48% 3.81% 4.67% 4.59% 9.12% 9.19% 9.06% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 82.08 85.61 89.02 93.30 112.76 111.87 113.18 -19.26%
EPS -2.24 3.45 4.38 4.28 8.36 8.23 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9017 0.9051 0.939 0.9278 0.9171 0.8952 0.8733 2.15%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 41.15 42.92 44.63 46.78 56.54 56.09 56.74 -19.26%
EPS 1.12 1.73 2.20 2.14 4.19 4.12 3.97 -56.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4521 0.4538 0.4708 0.4652 0.4598 0.4488 0.4378 2.16%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.70 0.75 0.895 0.71 0.70 0.69 0.75 -
P/RPS 0.85 0.88 1.01 0.76 0.62 0.62 0.66 18.35%
P/EPS 31.30 21.74 20.42 16.66 8.37 8.39 9.48 121.56%
EY 3.19 4.60 4.90 6.00 11.95 11.92 10.55 -54.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.95 0.77 0.76 0.77 0.86 -6.29%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 25/07/12 -
Price 0.61 0.62 0.705 0.735 0.73 0.68 0.75 -
P/RPS 0.74 0.72 0.79 0.79 0.65 0.61 0.66 7.91%
P/EPS 27.28 17.97 16.08 17.25 8.73 8.27 9.48 102.18%
EY 3.67 5.56 6.22 5.80 11.46 12.09 10.55 -50.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.75 0.79 0.80 0.76 0.86 -14.47%

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