[AMTEL] QoQ Annualized Quarter Result on 30-Nov-2003 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- -23.61%
YoY- -93.91%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 141,985 125,680 109,320 99,713 90,270 93,416 98,256 27.67%
PBT -1,489 26 1,068 250 165 -1,348 -1,408 3.78%
Tax -1,710 -1,592 -264 -140 -21 -114 -84 638.77%
NP -3,200 -1,566 804 110 144 -1,462 -1,492 65.92%
-
NP to SH -3,200 -1,566 804 110 144 -1,462 -1,492 65.92%
-
Tax Rate - 6,123.08% 24.72% 56.00% 12.73% - - -
Total Cost 145,185 127,246 108,516 99,603 90,126 94,878 99,748 28.28%
-
Net Worth 36,565 38,182 39,182 39,662 37,654 37,047 37,543 -1.73%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 36,565 38,182 39,182 39,662 37,654 37,047 37,543 -1.73%
NOSH 41,884 41,871 41,875 42,592 41,538 41,771 41,910 -0.04%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin -2.25% -1.25% 0.74% 0.11% 0.16% -1.57% -1.52% -
ROE -8.75% -4.10% 2.05% 0.28% 0.38% -3.95% -3.97% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 338.99 300.16 261.06 234.11 217.32 223.64 234.44 27.72%
EPS -7.64 -3.74 1.92 0.26 0.35 -3.50 -3.56 65.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.873 0.9119 0.9357 0.9312 0.9065 0.8869 0.8958 -1.69%
Adjusted Per Share Value based on latest NOSH - 35,000
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 144.46 127.87 111.23 101.45 91.85 95.05 99.97 27.67%
EPS -3.26 -1.59 0.82 0.11 0.15 -1.49 -1.52 65.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.3885 0.3987 0.4035 0.3831 0.3769 0.382 -1.74%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.28 1.40 2.29 2.39 1.59 0.87 0.80 -
P/RPS 0.38 0.47 0.88 1.02 0.73 0.39 0.34 7.66%
P/EPS -16.75 -37.43 119.27 925.42 458.65 -24.86 -22.47 -17.71%
EY -5.97 -2.67 0.84 0.11 0.22 -4.02 -4.45 21.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.54 2.45 2.57 1.75 0.98 0.89 39.51%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 25/10/04 21/07/04 23/04/04 20/01/04 13/10/03 22/07/03 23/04/03 -
Price 1.20 1.36 1.63 2.44 1.90 1.60 0.86 -
P/RPS 0.35 0.45 0.62 1.04 0.87 0.72 0.37 -3.62%
P/EPS -15.71 -36.36 84.90 944.78 548.08 -45.71 -24.16 -24.84%
EY -6.37 -2.75 1.18 0.11 0.18 -2.19 -4.14 33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.49 1.74 2.62 2.10 1.80 0.96 26.61%

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