[AMTEL] QoQ Annualized Quarter Result on 31-Aug-2014 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-Aug-2014 [#3]
Profit Trend
QoQ- 19.33%
YoY- -190.35%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 38,824 33,708 31,986 30,261 30,394 26,100 40,449 -2.69%
PBT -1,666 -1,312 1,184 -1,502 -1,876 -2,008 1,894 -
Tax -118 -152 -591 -102 -80 -144 -604 -66.36%
NP -1,784 -1,464 593 -1,605 -1,956 -2,152 1,290 -
-
NP to SH -1,754 -1,436 601 -1,536 -1,904 -2,096 1,102 -
-
Tax Rate - - 49.92% - - - 31.89% -
Total Cost 40,608 35,172 31,393 31,866 32,350 28,252 39,159 2.45%
-
Net Worth 42,191 42,703 43,058 41,304 43,472 43,905 44,433 -3.39%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 42,191 42,703 43,058 41,304 43,472 43,905 44,433 -3.39%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin -4.60% -4.34% 1.85% -5.30% -6.44% -8.25% 3.19% -
ROE -4.16% -3.36% 1.40% -3.72% -4.38% -4.77% 2.48% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 78.79 68.41 64.91 61.41 61.68 52.97 82.08 -2.69%
EPS -3.56 -2.92 1.22 -3.12 -3.86 -4.24 -2.24 36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8562 0.8666 0.8738 0.8382 0.8822 0.891 0.9017 -3.39%
Adjusted Per Share Value based on latest NOSH - 49,277
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 39.50 34.30 32.54 30.79 30.92 26.56 41.15 -2.69%
EPS -1.78 -1.46 0.61 -1.56 -1.94 -2.13 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4293 0.4345 0.4381 0.4202 0.4423 0.4467 0.4521 -3.39%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.80 0.93 0.85 0.90 0.705 0.73 0.70 -
P/RPS 1.02 1.36 1.31 1.47 1.14 1.38 0.85 12.93%
P/EPS -22.48 -31.91 69.69 -28.87 -18.25 -17.16 31.30 -
EY -4.45 -3.13 1.43 -3.46 -5.48 -5.83 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 0.97 1.07 0.80 0.82 0.78 12.45%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 31/07/15 29/04/15 27/01/15 28/10/14 22/07/14 28/04/14 23/01/14 -
Price 0.90 0.86 1.00 0.835 0.77 0.705 0.61 -
P/RPS 1.14 1.26 1.54 1.36 1.25 1.33 0.74 33.42%
P/EPS -25.28 -29.51 81.99 -26.79 -19.93 -16.57 27.28 -
EY -3.95 -3.39 1.22 -3.73 -5.02 -6.03 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.14 1.00 0.87 0.79 0.68 33.62%

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