[AMTEL] QoQ Annualized Quarter Result on 31-May-2013 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 2.86%
YoY- -44.59%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 26,100 40,449 42,185 43,864 45,976 55,566 55,124 -39.33%
PBT -2,008 1,894 2,648 3,312 3,872 5,651 4,708 -
Tax -144 -604 -770 -874 -1,476 -1,294 -498 -56.37%
NP -2,152 1,290 1,877 2,438 2,396 4,357 4,209 -
-
NP to SH -2,096 1,102 1,700 2,160 2,100 4,122 4,052 -
-
Tax Rate - 31.89% 29.08% 26.39% 38.12% 22.90% 10.58% -
Total Cost 28,252 39,159 40,308 41,426 43,580 51,209 50,914 -32.54%
-
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 43,905 44,433 44,600 46,271 45,719 45,191 44,112 -0.31%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -8.25% 3.19% 4.45% 5.56% 5.21% 7.84% 7.64% -
ROE -4.77% 2.48% 3.81% 4.67% 4.59% 9.12% 9.19% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 52.97 82.08 85.61 89.02 93.30 112.76 111.87 -39.33%
EPS -4.24 -2.24 3.45 4.38 4.28 8.36 8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.9017 0.9051 0.939 0.9278 0.9171 0.8952 -0.31%
Adjusted Per Share Value based on latest NOSH - 49,277
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 26.56 41.15 42.92 44.63 46.78 56.54 56.09 -39.33%
EPS -2.13 1.12 1.73 2.20 2.14 4.19 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4521 0.4538 0.4708 0.4652 0.4598 0.4488 -0.31%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.73 0.70 0.75 0.895 0.71 0.70 0.69 -
P/RPS 1.38 0.85 0.88 1.01 0.76 0.62 0.62 70.72%
P/EPS -17.16 31.30 21.74 20.42 16.66 8.37 8.39 -
EY -5.83 3.19 4.60 4.90 6.00 11.95 11.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.83 0.95 0.77 0.76 0.77 4.29%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 23/01/14 31/10/13 29/07/13 29/04/13 23/01/13 29/10/12 -
Price 0.705 0.61 0.62 0.705 0.735 0.73 0.68 -
P/RPS 1.33 0.74 0.72 0.79 0.79 0.65 0.61 68.38%
P/EPS -16.57 27.28 17.97 16.08 17.25 8.73 8.27 -
EY -6.03 3.67 5.56 6.22 5.80 11.46 12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.69 0.75 0.79 0.80 0.76 2.62%

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