[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2002 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
31-Aug-2002 [#3]
Profit Trend
QoQ- 60.73%
YoY- 42.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 93,416 98,256 116,056 116,181 118,938 114,044 131,210 -20.28%
PBT -1,348 -1,408 2,977 2,818 2,156 -424 4,025 -
Tax -114 -84 -1,171 -941 -988 424 -487 -62.05%
NP -1,462 -1,492 1,806 1,877 1,168 0 3,538 -
-
NP to SH -1,462 -1,492 1,806 1,877 1,168 -996 3,538 -
-
Tax Rate - - 39.33% 33.39% 45.83% - 12.10% -
Total Cost 94,878 99,748 114,250 114,304 117,770 114,044 127,672 -17.97%
-
Net Worth 37,047 37,543 38,895 37,395 36,537 35,846 36,039 1.85%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 37,047 37,543 38,895 37,395 36,537 35,846 36,039 1.85%
NOSH 41,771 41,910 41,827 41,904 31,397 31,518 31,393 20.99%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -1.57% -1.52% 1.56% 1.62% 0.98% 0.00% 2.70% -
ROE -3.95% -3.97% 4.64% 5.02% 3.20% -2.78% 9.82% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 223.64 234.44 277.46 277.25 378.81 361.83 417.96 -34.11%
EPS -3.50 -3.56 4.31 4.48 3.72 -3.16 11.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8869 0.8958 0.9299 0.8924 1.1637 1.1373 1.148 -15.81%
Adjusted Per Share Value based on latest NOSH - 41,827
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 95.05 99.97 118.08 118.21 121.01 116.03 133.50 -20.28%
EPS -1.49 -1.52 1.84 1.91 1.19 -1.01 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.382 0.3957 0.3805 0.3717 0.3647 0.3667 1.84%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.87 0.80 1.01 1.20 1.77 1.75 1.87 -
P/RPS 0.39 0.34 0.36 0.43 0.47 0.48 0.45 -9.10%
P/EPS -24.86 -22.47 23.39 26.79 47.58 -55.38 16.59 -
EY -4.02 -4.45 4.27 3.73 2.10 -1.81 6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 1.09 1.34 1.52 1.54 1.63 -28.78%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 22/07/03 23/04/03 30/01/03 17/10/02 17/07/02 29/04/02 29/01/02 -
Price 1.60 0.86 0.91 0.98 1.72 1.89 1.81 -
P/RPS 0.72 0.37 0.33 0.35 0.45 0.52 0.43 41.05%
P/EPS -45.71 -24.16 21.08 21.87 46.24 -59.81 16.06 -
EY -2.19 -4.14 4.74 4.57 2.16 -1.67 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.96 0.98 1.10 1.48 1.66 1.58 9.08%

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