[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2004 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- -104.34%
YoY- -2322.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 61,600 62,224 124,418 141,985 125,680 109,320 99,713 -27.44%
PBT -3,178 -4,260 -3,884 -1,489 26 1,068 250 -
Tax -416 -700 -1,004 -1,710 -1,592 -264 -140 106.54%
NP -3,594 -4,960 -4,888 -3,200 -1,566 804 110 -
-
NP to SH -3,594 -4,960 -4,888 -3,200 -1,566 804 110 -
-
Tax Rate - - - - 6,123.08% 24.72% 56.00% -
Total Cost 65,194 67,184 129,306 145,185 127,246 108,516 99,603 -24.59%
-
Net Worth 33,229 32,822 34,036 36,565 38,182 39,182 39,662 -11.11%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 33,229 32,822 34,036 36,565 38,182 39,182 39,662 -11.11%
NOSH 42,084 41,891 41,849 41,884 41,871 41,875 42,592 -0.79%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin -5.83% -7.97% -3.93% -2.25% -1.25% 0.74% 0.11% -
ROE -10.82% -15.11% -14.36% -8.75% -4.10% 2.05% 0.28% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 146.37 148.53 297.30 338.99 300.16 261.06 234.11 -26.86%
EPS -8.54 -11.84 -11.68 -7.64 -3.74 1.92 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.7835 0.8133 0.873 0.9119 0.9357 0.9312 -10.40%
Adjusted Per Share Value based on latest NOSH - 41,891
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 62.67 63.31 126.59 144.46 127.87 111.23 101.45 -27.44%
EPS -3.66 -5.05 -4.97 -3.26 -1.59 0.82 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3381 0.3339 0.3463 0.372 0.3885 0.3987 0.4035 -11.11%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.90 1.02 1.20 1.28 1.40 2.29 2.39 -
P/RPS 0.61 0.69 0.40 0.38 0.47 0.88 1.02 -28.99%
P/EPS -10.54 -8.61 -10.27 -16.75 -37.43 119.27 925.42 -
EY -9.49 -11.61 -9.73 -5.97 -2.67 0.84 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.30 1.48 1.47 1.54 2.45 2.57 -41.80%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 29/04/05 31/01/05 25/10/04 21/07/04 23/04/04 20/01/04 -
Price 0.88 1.04 1.09 1.20 1.36 1.63 2.44 -
P/RPS 0.60 0.70 0.37 0.35 0.45 0.62 1.04 -30.67%
P/EPS -10.30 -8.78 -9.33 -15.71 -36.36 84.90 944.78 -
EY -9.70 -11.38 -10.72 -6.37 -2.75 1.18 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.33 1.34 1.37 1.49 1.74 2.62 -43.56%

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