[AMTEL] QoQ Cumulative Quarter Result on 28-Feb-2005 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
28-Feb-2005 [#1]
Profit Trend
QoQ- 74.63%
YoY- -716.92%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 60,766 46,500 30,800 15,556 124,418 106,489 62,840 -2.21%
PBT -1,514 -1,533 -1,589 -1,065 -3,884 -1,117 13 -
Tax 139 -20 -208 -175 -1,004 -1,283 -796 -
NP -1,375 -1,553 -1,797 -1,240 -4,888 -2,400 -783 45.50%
-
NP to SH -1,375 -1,553 -1,797 -1,240 -4,888 -2,400 -783 45.50%
-
Tax Rate - - - - - - 6,123.08% -
Total Cost 62,141 48,053 32,597 16,796 129,306 108,889 63,623 -1.55%
-
Net Worth 35,194 34,478 33,229 32,822 34,036 36,565 38,182 -5.28%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 35,194 34,478 33,229 32,822 34,036 36,565 38,182 -5.28%
NOSH 44,070 43,379 42,084 41,891 41,849 41,884 41,871 3.46%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin -2.26% -3.34% -5.83% -7.97% -3.93% -2.25% -1.25% -
ROE -3.91% -4.50% -5.41% -3.78% -14.36% -6.56% -2.05% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 137.88 107.19 73.19 37.13 297.30 254.24 150.08 -5.49%
EPS -3.12 -3.58 -4.27 -2.96 -11.68 -5.73 -1.87 40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7986 0.7948 0.7896 0.7835 0.8133 0.873 0.9119 -8.45%
Adjusted Per Share Value based on latest NOSH - 41,891
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 61.83 47.31 31.34 15.83 126.59 108.35 63.94 -2.21%
EPS -1.40 -1.58 -1.83 -1.26 -4.97 -2.44 -0.80 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3581 0.3508 0.3381 0.3339 0.3463 0.372 0.3885 -5.28%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.71 0.86 0.90 1.02 1.20 1.28 1.40 -
P/RPS 0.51 0.80 1.23 2.75 0.40 0.50 0.93 -32.97%
P/EPS -22.76 -24.02 -21.08 -34.46 -10.27 -22.34 -74.87 -54.75%
EY -4.39 -4.16 -4.74 -2.90 -9.73 -4.48 -1.34 120.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.08 1.14 1.30 1.48 1.47 1.54 -30.59%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 10/02/06 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 21/07/04 -
Price 0.73 0.73 0.88 1.04 1.09 1.20 1.36 -
P/RPS 0.53 0.68 1.20 2.80 0.37 0.47 0.91 -30.23%
P/EPS -23.40 -20.39 -20.61 -35.14 -9.33 -20.94 -72.73 -53.01%
EY -4.27 -4.90 -4.85 -2.85 -10.72 -4.78 -1.38 112.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 1.11 1.33 1.34 1.37 1.49 -27.99%

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