[AMTEL] QoQ Cumulative Quarter Result on 28-Feb-2021 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
21-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
28-Feb-2021 [#1]
Profit Trend
QoQ- -65.15%
YoY- 52.9%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 54,728 37,560 31,848 16,211 56,013 35,642 17,918 110.37%
PBT 5,280 2,877 3,625 1,984 6,046 4,095 1,529 128.29%
Tax -1,730 -805 -822 -481 -1,733 -955 -416 158.37%
NP 3,550 2,072 2,803 1,503 4,313 3,140 1,113 116.52%
-
NP to SH 3,550 2,072 2,803 1,503 4,313 3,140 1,113 116.52%
-
Tax Rate 32.77% 27.98% 22.68% 24.24% 28.66% 23.32% 27.21% -
Total Cost 51,178 35,488 29,045 14,708 51,700 32,502 16,805 109.95%
-
Net Worth 65,487 64,004 64,746 63,439 53,040 53,140 51,140 17.90%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 65,487 64,004 64,746 63,439 53,040 53,140 51,140 17.90%
NOSH 97,553 97,553 97,553 97,553 65,036 54,197 54,197 47.91%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 6.49% 5.52% 8.80% 9.27% 7.70% 8.81% 6.21% -
ROE 5.42% 3.24% 4.33% 2.37% 8.13% 5.91% 2.18% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 56.10 38.50 32.65 16.62 100.98 65.76 33.06 42.22%
EPS 3.64 2.12 2.87 1.54 7.78 5.79 2.05 46.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.6561 0.6637 0.6503 0.9562 0.9805 0.9436 -20.29%
Adjusted Per Share Value based on latest NOSH - 97,553
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 55.68 38.22 32.40 16.49 56.99 36.26 18.23 110.36%
EPS 3.61 2.11 2.85 1.53 4.39 3.19 1.13 116.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.6512 0.6588 0.6455 0.5397 0.5407 0.5203 17.90%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.745 0.72 0.915 1.87 1.69 0.76 0.50 -
P/RPS 1.33 1.87 2.80 11.25 1.67 1.16 1.51 -8.10%
P/EPS 20.47 33.90 31.85 121.37 21.74 13.12 24.35 -10.91%
EY 4.88 2.95 3.14 0.82 4.60 7.62 4.11 12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.38 2.88 1.77 0.78 0.53 63.61%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 28/01/22 27/10/21 25/08/21 21/04/21 29/01/21 28/10/20 28/07/20 -
Price 0.70 0.79 0.705 1.33 4.12 1.14 0.73 -
P/RPS 1.25 2.05 2.16 8.00 4.08 1.73 2.21 -31.58%
P/EPS 19.24 37.19 24.54 86.32 52.99 19.68 35.55 -33.56%
EY 5.20 2.69 4.08 1.16 1.89 5.08 2.81 50.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.20 1.06 2.05 4.31 1.16 0.77 22.16%

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