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

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	61,600	62,224	124,418	141,985	125,680	109,320	99,713	-27.44%
YoY %	-1.00%	-49.99%	-12.37%	12.97%	14.97%	9.63%	-	-
Horiz. %	61.78%	62.40%	124.78%	142.39%	126.04%	109.63%	100.00%	-
PBT	-3,178	-4,260	-3,884	-1,489	26	1,068	250	-
YoY %	25.40%	-9.68%	-160.85%	-5,826.92%	-97.57%	327.20%	-	-
Horiz. %	-1,271.20%	-1,704.00%	-1,553.60%	-595.60%	10.40%	427.20%	100.00%	-
Tax	-416	-700	-1,004	-1,710	-1,592	-264	-140	106.54%
YoY %	40.57%	30.28%	41.29%	-7.41%	-503.03%	-88.57%	-	-
Horiz. %	297.14%	500.00%	717.14%	1,221.43%	1,137.14%	188.57%	100.00%	-
NP	-3,594	-4,960	-4,888	-3,200	-1,566	804	110	-
YoY %	27.54%	-1.47%	-52.75%	-104.34%	-294.78%	630.91%	-	-
Horiz. %	-3,267.27%	-4,509.09%	-4,443.64%	-2,909.09%	-1,423.64%	730.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,594	-4,960	-4,888	-3,200	-1,566	804	110	-
YoY %	27.54%	-1.47%	-52.75%	-104.34%	-294.78%	630.91%	-	-
Horiz. %	-3,267.27%	-4,509.09%	-4,443.64%	-2,909.09%	-1,423.64%	730.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	6,123.08%	24.72%	56.00%	-
YoY %	-	-	-	-	24,669.74%	-55.86%	-	-
Horiz. %	-	-	-	-	10,934.07%	44.14%	100.00%	-
Total Cost	65,194	67,184	129,306	145,185	127,246	108,516	99,603	-24.59%
YoY %	-2.96%	-48.04%	-10.94%	14.10%	17.26%	8.95%	-	-
Horiz. %	65.45%	67.45%	129.82%	145.76%	127.75%	108.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,229	32,822	34,036	36,565	38,182	39,182	39,662	-11.11%
YoY %	1.24%	-3.57%	-6.92%	-4.23%	-2.55%	-1.21%	-	-
Horiz. %	83.78%	82.75%	85.82%	92.19%	96.27%	98.79%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Equity
Net Worth	33,229	32,822	34,036	36,565	38,182	39,182	39,662	-11.11%
YoY %	1.24%	-3.57%	-6.92%	-4.23%	-2.55%	-1.21%	-	-
Horiz. %	83.78%	82.75%	85.82%	92.19%	96.27%	98.79%	100.00%	-
NOSH	42,084	41,891	41,849	41,884	41,871	41,875	42,592	-0.79%
YoY %	0.46%	0.10%	-0.08%	0.03%	-0.01%	-1.68%	-	-
Horiz. %	98.81%	98.35%	98.26%	98.34%	98.31%	98.32%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Ratio Analysis
NP Margin	-5.83%	-7.97%	-3.93%	-2.25%	-1.25%	0.74%	0.11%	-
YoY %	26.85%	-102.80%	-74.67%	-80.00%	-268.92%	572.73%	-	-
Horiz. %	-5,300.00%	-7,245.45%	-3,572.73%	-2,045.45%	-1,136.36%	672.73%	100.00%	-
ROE	-10.82%	-15.11%	-14.36%	-8.75%	-4.10%	2.05%	0.28%	-
YoY %	28.39%	-5.22%	-64.11%	-113.41%	-300.00%	632.14%	-	-
Horiz. %	-3,864.29%	-5,396.43%	-5,128.57%	-3,125.00%	-1,464.29%	732.14%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Per Share
RPS	146.37	148.53	297.30	338.99	300.16	261.06	234.11	-26.86%
YoY %	-1.45%	-50.04%	-12.30%	12.94%	14.98%	11.51%	-	-
Horiz. %	62.52%	63.44%	126.99%	144.80%	128.21%	111.51%	100.00%	-
EPS	-8.54	-11.84	-11.68	-7.64	-3.74	1.92	0.26	-
YoY %	27.87%	-1.37%	-52.88%	-104.28%	-294.79%	638.46%	-	-
Horiz. %	-3,284.62%	-4,553.85%	-4,492.31%	-2,938.46%	-1,438.46%	738.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7896	0.7835	0.8133	0.873	0.9119	0.9357	0.9312	-10.40%
YoY %	0.78%	-3.66%	-6.84%	-4.27%	-2.54%	0.48%	-	-
Horiz. %	84.79%	84.14%	87.34%	93.75%	97.93%	100.48%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 41,891
RPS	62.67	63.31	126.59	144.46	127.87	111.23	101.45	-27.44%
YoY %	-1.01%	-49.99%	-12.37%	12.97%	14.96%	9.64%	-	-
Horiz. %	61.77%	62.41%	124.78%	142.40%	126.04%	109.64%	100.00%	-
EPS	-3.66	-5.05	-4.97	-3.26	-1.59	0.82	0.11	-
YoY %	27.52%	-1.61%	-52.45%	-105.03%	-293.90%	645.45%	-	-
Horiz. %	-3,327.27%	-4,590.91%	-4,518.18%	-2,963.64%	-1,445.45%	745.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3381	0.3339	0.3463	0.372	0.3885	0.3987	0.4035	-11.11%
YoY %	1.26%	-3.58%	-6.91%	-4.25%	-2.56%	-1.19%	-	-
Horiz. %	83.79%	82.75%	85.82%	92.19%	96.28%	98.81%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-11.59%	72.50%	5.26%	-19.15%	-46.59%	-13.73%	-	-
Horiz. %	59.80%	67.65%	39.22%	37.25%	46.08%	86.27%	100.00%	-
P/EPS	-10.54	-8.61	-10.27	-16.75	-37.43	119.27	925.42	-
YoY %	-22.42%	16.16%	38.69%	55.25%	-131.38%	-87.11%	-	-
Horiz. %	-1.14%	-0.93%	-1.11%	-1.81%	-4.04%	12.89%	100.00%	-
EY	-9.49	-11.61	-9.73	-5.97	-2.67	0.84	0.11	-
YoY %	18.26%	-19.32%	-62.98%	-123.60%	-417.86%	663.64%	-	-
Horiz. %	-8,627.27%	-10,554.55%	-8,845.45%	-5,427.27%	-2,427.27%	763.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.14	1.30	1.48	1.47	1.54	2.45	2.57	-41.80%
YoY %	-12.31%	-12.16%	0.68%	-4.55%	-37.14%	-4.67%	-	-
Horiz. %	44.36%	50.58%	57.59%	57.20%	59.92%	95.33%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-14.29%	89.19%	5.71%	-22.22%	-27.42%	-40.38%	-	-
Horiz. %	57.69%	67.31%	35.58%	33.65%	43.27%	59.62%	100.00%	-
P/EPS	-10.30	-8.78	-9.33	-15.71	-36.36	84.90	944.78	-
YoY %	-17.31%	5.89%	40.61%	56.79%	-142.83%	-91.01%	-	-
Horiz. %	-1.09%	-0.93%	-0.99%	-1.66%	-3.85%	8.99%	100.00%	-
EY	-9.70	-11.38	-10.72	-6.37	-2.75	1.18	0.11	-
YoY %	14.76%	-6.16%	-68.29%	-131.64%	-333.05%	972.73%	-	-
Horiz. %	-8,818.18%	-10,345.45%	-9,745.45%	-5,790.91%	-2,500.00%	1,072.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	1.33	1.34	1.37	1.49	1.74	2.62	-43.56%
YoY %	-16.54%	-0.75%	-2.19%	-8.05%	-14.37%	-33.59%	-	-
Horiz. %	42.37%	50.76%	51.15%	52.29%	56.87%	66.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos