[AMTEL] QoQ Cumulative Quarter Result on 29-Feb-2004 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- 82.73%
YoY- 153.89%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 124,418 106,489 62,840 27,330 99,713 67,703 46,708 91.81%
PBT -3,884 -1,117 13 267 250 124 -674 220.40%
Tax -1,004 -1,283 -796 -66 -140 -16 -57 573.44%
NP -4,888 -2,400 -783 201 110 108 -731 253.70%
-
NP to SH -4,888 -2,400 -783 201 110 108 -731 253.70%
-
Tax Rate - - 6,123.08% 24.72% 56.00% 12.90% - -
Total Cost 129,306 108,889 63,623 27,129 99,603 67,595 47,439 94.77%
-
Net Worth 34,036 36,565 38,182 39,182 39,662 37,654 37,047 -5.47%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 34,036 36,565 38,182 39,182 39,662 37,654 37,047 -5.47%
NOSH 41,849 41,884 41,871 41,875 42,592 41,538 41,771 0.12%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin -3.93% -2.25% -1.25% 0.74% 0.11% 0.16% -1.57% -
ROE -14.36% -6.56% -2.05% 0.51% 0.28% 0.29% -1.97% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 297.30 254.24 150.08 65.27 234.11 162.99 111.82 91.57%
EPS -11.68 -5.73 -1.87 0.48 0.26 0.26 -1.75 253.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8133 0.873 0.9119 0.9357 0.9312 0.9065 0.8869 -5.59%
Adjusted Per Share Value based on latest NOSH - 41,875
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 126.59 108.35 63.94 27.81 101.45 68.88 47.52 91.82%
EPS -4.97 -2.44 -0.80 0.20 0.11 0.11 -0.74 254.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3463 0.372 0.3885 0.3987 0.4035 0.3831 0.3769 -5.47%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.20 1.28 1.40 2.29 2.39 1.59 0.87 -
P/RPS 0.40 0.50 0.93 3.51 1.02 0.98 0.78 -35.85%
P/EPS -10.27 -22.34 -74.87 477.08 925.42 611.54 -49.71 -64.95%
EY -9.73 -4.48 -1.34 0.21 0.11 0.16 -2.01 185.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.47 1.54 2.45 2.57 1.75 0.98 31.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 25/10/04 21/07/04 23/04/04 20/01/04 13/10/03 22/07/03 -
Price 1.09 1.20 1.36 1.63 2.44 1.90 1.60 -
P/RPS 0.37 0.47 0.91 2.50 1.04 1.17 1.43 -59.29%
P/EPS -9.33 -20.94 -72.73 339.58 944.78 730.77 -91.43 -78.07%
EY -10.72 -4.78 -1.38 0.29 0.11 0.14 -1.09 357.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.37 1.49 1.74 2.62 2.10 1.80 -17.81%

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