[AMTEL] QoQ Annualized Quarter Result on 30-Nov-2004 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -52.75%
YoY- -4543.64%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 62,000 61,600 62,224 124,418 141,985 125,680 109,320 -31.41%
PBT -2,044 -3,178 -4,260 -3,884 -1,489 26 1,068 -
Tax -26 -416 -700 -1,004 -1,710 -1,592 -264 -78.58%
NP -2,070 -3,594 -4,960 -4,888 -3,200 -1,566 804 -
-
NP to SH -2,070 -3,594 -4,960 -4,888 -3,200 -1,566 804 -
-
Tax Rate - - - - - 6,123.08% 24.72% -
Total Cost 64,070 65,194 67,184 129,306 145,185 127,246 108,516 -29.55%
-
Net Worth 34,478 33,229 32,822 34,036 36,565 38,182 39,182 -8.15%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 34,478 33,229 32,822 34,036 36,565 38,182 39,182 -8.15%
NOSH 43,379 42,084 41,891 41,849 41,884 41,871 41,875 2.37%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -3.34% -5.83% -7.97% -3.93% -2.25% -1.25% 0.74% -
ROE -6.01% -10.82% -15.11% -14.36% -8.75% -4.10% 2.05% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 142.92 146.37 148.53 297.30 338.99 300.16 261.06 -33.00%
EPS -4.77 -8.54 -11.84 -11.68 -7.64 -3.74 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7948 0.7896 0.7835 0.8133 0.873 0.9119 0.9357 -10.28%
Adjusted Per Share Value based on latest NOSH - 41,885
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 63.08 62.67 63.31 126.59 144.46 127.87 111.23 -31.41%
EPS -2.11 -3.66 -5.05 -4.97 -3.26 -1.59 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3508 0.3381 0.3339 0.3463 0.372 0.3885 0.3987 -8.15%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.86 0.90 1.02 1.20 1.28 1.40 2.29 -
P/RPS 0.60 0.61 0.69 0.40 0.38 0.47 0.88 -22.47%
P/EPS -18.02 -10.54 -8.61 -10.27 -16.75 -37.43 119.27 -
EY -5.55 -9.49 -11.61 -9.73 -5.97 -2.67 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 1.30 1.48 1.47 1.54 2.45 -41.99%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 21/07/04 23/04/04 -
Price 0.73 0.88 1.04 1.09 1.20 1.36 1.63 -
P/RPS 0.51 0.60 0.70 0.37 0.35 0.45 0.62 -12.17%
P/EPS -15.29 -10.30 -8.78 -9.33 -15.71 -36.36 84.90 -
EY -6.54 -9.70 -11.38 -10.72 -6.37 -2.75 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.33 1.34 1.37 1.49 1.74 -34.53%

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