[AMTEL] QoQ Annualized Quarter Result on 31-May-2003 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 2.01%
YoY- -225.17%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 109,320 99,713 90,270 93,416 98,256 116,056 116,181 -3.98%
PBT 1,068 250 165 -1,348 -1,408 2,977 2,818 -47.66%
Tax -264 -140 -21 -114 -84 -1,171 -941 -57.17%
NP 804 110 144 -1,462 -1,492 1,806 1,877 -43.20%
-
NP to SH 804 110 144 -1,462 -1,492 1,806 1,877 -43.20%
-
Tax Rate 24.72% 56.00% 12.73% - - 39.33% 33.39% -
Total Cost 108,516 99,603 90,126 94,878 99,748 114,250 114,304 -3.40%
-
Net Worth 39,182 39,662 37,654 37,047 37,543 38,895 37,395 3.16%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 39,182 39,662 37,654 37,047 37,543 38,895 37,395 3.16%
NOSH 41,875 42,592 41,538 41,771 41,910 41,827 41,904 -0.04%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 0.74% 0.11% 0.16% -1.57% -1.52% 1.56% 1.62% -
ROE 2.05% 0.28% 0.38% -3.95% -3.97% 4.64% 5.02% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 261.06 234.11 217.32 223.64 234.44 277.46 277.25 -3.93%
EPS 1.92 0.26 0.35 -3.50 -3.56 4.31 4.48 -43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9312 0.9065 0.8869 0.8958 0.9299 0.8924 3.21%
Adjusted Per Share Value based on latest NOSH - 41,627
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 111.23 101.45 91.85 95.05 99.97 118.08 118.21 -3.97%
EPS 0.82 0.11 0.15 -1.49 -1.52 1.84 1.91 -43.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3987 0.4035 0.3831 0.3769 0.382 0.3957 0.3805 3.16%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.29 2.39 1.59 0.87 0.80 1.01 1.20 -
P/RPS 0.88 1.02 0.73 0.39 0.34 0.36 0.43 61.26%
P/EPS 119.27 925.42 458.65 -24.86 -22.47 23.39 26.79 170.87%
EY 0.84 0.11 0.22 -4.02 -4.45 4.27 3.73 -63.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.57 1.75 0.98 0.89 1.09 1.34 49.57%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 23/04/04 20/01/04 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 -
Price 1.63 2.44 1.90 1.60 0.86 0.91 0.98 -
P/RPS 0.62 1.04 0.87 0.72 0.37 0.33 0.35 46.45%
P/EPS 84.90 944.78 548.08 -45.71 -24.16 21.08 21.87 147.20%
EY 1.18 0.11 0.18 -2.19 -4.14 4.74 4.57 -59.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.62 2.10 1.80 0.96 0.98 1.10 35.79%

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