[AMTEL] QoQ Cumulative Quarter Result on 28-Feb-2003 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
23-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -120.65%
YoY- -49.8%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 99,713 67,703 46,708 24,564 116,056 87,136 59,469 41.09%
PBT 250 124 -674 -352 2,977 2,114 1,078 -62.21%
Tax -140 -16 -57 -21 -1,171 -706 -494 -56.82%
NP 110 108 -731 -373 1,806 1,408 584 -67.10%
-
NP to SH 110 108 -731 -373 1,806 1,408 584 -67.10%
-
Tax Rate 56.00% 12.90% - - 39.33% 33.40% 45.83% -
Total Cost 99,603 67,595 47,439 24,937 114,250 85,728 58,885 41.91%
-
Net Worth 39,662 37,654 37,047 37,543 38,895 37,395 36,537 5.61%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 39,662 37,654 37,047 37,543 38,895 37,395 36,537 5.61%
NOSH 42,592 41,538 41,771 41,910 41,827 41,904 31,397 22.52%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.11% 0.16% -1.57% -1.52% 1.56% 1.62% 0.98% -
ROE 0.28% 0.29% -1.97% -0.99% 4.64% 3.77% 1.60% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 234.11 162.99 111.82 58.61 277.46 207.94 189.40 15.16%
EPS 0.26 0.26 -1.75 -0.89 4.31 3.36 1.86 -73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9312 0.9065 0.8869 0.8958 0.9299 0.8924 1.1637 -13.79%
Adjusted Per Share Value based on latest NOSH - 41,910
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 101.45 68.88 47.52 24.99 118.08 88.66 60.51 41.08%
EPS 0.11 0.11 -0.74 -0.38 1.84 1.43 0.59 -67.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.3831 0.3769 0.382 0.3957 0.3805 0.3717 5.61%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.39 1.59 0.87 0.80 1.01 1.20 1.77 -
P/RPS 1.02 0.98 0.78 1.36 0.36 0.58 0.93 6.34%
P/EPS 925.42 611.54 -49.71 -89.89 23.39 35.71 95.16 354.97%
EY 0.11 0.16 -2.01 -1.11 4.27 2.80 1.05 -77.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.75 0.98 0.89 1.09 1.34 1.52 41.87%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 20/01/04 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 17/07/02 -
Price 2.44 1.90 1.60 0.86 0.91 0.98 1.72 -
P/RPS 1.04 1.17 1.43 1.47 0.33 0.47 0.91 9.30%
P/EPS 944.78 730.77 -91.43 -96.63 21.08 29.17 92.47 370.18%
EY 0.11 0.14 -1.09 -1.03 4.74 3.43 1.08 -78.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.10 1.80 0.96 0.98 1.10 1.48 46.28%

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