[AMTEL] QoQ Annualized Quarter Result on 28-Feb-2014 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
28-Feb-2014 [#1]
Profit Trend
QoQ- -290.2%
YoY- -199.81%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 31,986 30,261 30,394 26,100 40,449 42,185 43,864 -18.96%
PBT 1,184 -1,502 -1,876 -2,008 1,894 2,648 3,312 -49.59%
Tax -591 -102 -80 -144 -604 -770 -874 -22.94%
NP 593 -1,605 -1,956 -2,152 1,290 1,877 2,438 -61.00%
-
NP to SH 601 -1,536 -1,904 -2,096 1,102 1,700 2,160 -57.34%
-
Tax Rate 49.92% - - - 31.89% 29.08% 26.39% -
Total Cost 31,393 31,866 32,350 28,252 39,159 40,308 41,426 -16.86%
-
Net Worth 43,058 41,304 43,472 43,905 44,433 44,600 46,271 -4.68%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 43,058 41,304 43,472 43,905 44,433 44,600 46,271 -4.68%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 1.85% -5.30% -6.44% -8.25% 3.19% 4.45% 5.56% -
ROE 1.40% -3.72% -4.38% -4.77% 2.48% 3.81% 4.67% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 64.91 61.41 61.68 52.97 82.08 85.61 89.02 -18.97%
EPS 1.22 -3.12 -3.86 -4.24 -2.24 3.45 4.38 -57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8738 0.8382 0.8822 0.891 0.9017 0.9051 0.939 -4.68%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 32.54 30.79 30.92 26.56 41.15 42.92 44.63 -18.97%
EPS 0.61 -1.56 -1.94 -2.13 1.12 1.73 2.20 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4381 0.4202 0.4423 0.4467 0.4521 0.4538 0.4708 -4.68%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.85 0.90 0.705 0.73 0.70 0.75 0.895 -
P/RPS 1.31 1.47 1.14 1.38 0.85 0.88 1.01 18.91%
P/EPS 69.69 -28.87 -18.25 -17.16 31.30 21.74 20.42 126.50%
EY 1.43 -3.46 -5.48 -5.83 3.19 4.60 4.90 -55.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.07 0.80 0.82 0.78 0.83 0.95 1.39%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 28/10/14 22/07/14 28/04/14 23/01/14 31/10/13 29/07/13 -
Price 1.00 0.835 0.77 0.705 0.61 0.62 0.705 -
P/RPS 1.54 1.36 1.25 1.33 0.74 0.72 0.79 55.98%
P/EPS 81.99 -26.79 -19.93 -16.57 27.28 17.97 16.08 195.95%
EY 1.22 -3.73 -5.02 -6.03 3.67 5.56 6.22 -66.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 0.87 0.79 0.68 0.69 0.75 32.16%

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