[AMTEL] QoQ Quarter Result on 31-May-2005 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 55.08%
YoY- 43.39%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 9,568 14,266 15,700 15,244 15,556 17,929 43,649 -63.74%
PBT -563 19 56 -524 -1,065 -2,767 -1,130 -37.23%
Tax -189 159 188 -33 -175 279 -487 -46.88%
NP -752 178 244 -557 -1,240 -2,488 -1,617 -40.05%
-
NP to SH -752 178 244 -557 -1,240 -2,488 -1,617 -40.05%
-
Tax Rate - -836.84% -335.71% - - - - -
Total Cost 10,320 14,088 15,456 15,801 16,796 20,417 45,266 -62.78%
-
Net Worth 36,091 37,544 36,590 33,318 32,822 34,065 36,571 -0.87%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 36,091 37,544 36,590 33,318 32,822 34,065 36,571 -0.87%
NOSH 46,134 45,641 46,037 42,196 41,891 41,885 41,891 6.66%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -7.86% 1.25% 1.55% -3.65% -7.97% -13.88% -3.70% -
ROE -2.08% 0.47% 0.67% -1.67% -3.78% -7.30% -4.42% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 20.74 31.26 34.10 36.13 37.13 42.80 104.20 -66.01%
EPS -1.63 0.39 0.53 -1.32 -2.96 -5.94 -3.86 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.8226 0.7948 0.7896 0.7835 0.8133 0.873 -7.07%
Adjusted Per Share Value based on latest NOSH - 42,196
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 9.73 14.51 15.97 15.51 15.83 18.24 44.41 -63.75%
EPS -0.77 0.18 0.25 -0.57 -1.26 -2.53 -1.65 -39.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3672 0.382 0.3723 0.339 0.3339 0.3466 0.3721 -0.88%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.69 0.71 0.86 0.90 1.02 1.20 1.28 -
P/RPS 3.33 2.27 2.52 2.49 2.75 2.80 1.23 94.60%
P/EPS -42.33 182.05 162.26 -68.18 -34.46 -20.20 -33.16 17.72%
EY -2.36 0.55 0.62 -1.47 -2.90 -4.95 -3.02 -15.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 1.08 1.14 1.30 1.48 1.47 -29.03%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 10/02/06 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 -
Price 1.12 0.73 0.73 0.88 1.04 1.09 1.20 -
P/RPS 5.40 2.34 2.14 2.44 2.80 2.55 1.15 181.20%
P/EPS -68.71 187.18 137.74 -66.67 -35.14 -18.35 -31.09 69.91%
EY -1.46 0.53 0.73 -1.50 -2.85 -5.45 -3.22 -41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.89 0.92 1.11 1.33 1.34 1.37 2.90%

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