[AMTEL] QoQ TTM Result on 28-Feb-2002 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
28-Feb-2002 [#1]
Profit Trend
QoQ- 12.13%
YoY- 112.7%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 116,056 122,811 125,108 129,899 130,873 139,856 153,916 -17.14%
PBT 2,977 3,778 4,426 3,872 3,915 -11,033 -36,164 -
Tax -1,171 93 74 0 206 12,691 36,369 -
NP 1,806 3,871 4,500 3,872 4,121 1,658 205 325.99%
-
NP to SH 1,806 3,871 4,500 3,872 3,453 -11,761 -30,432 -
-
Tax Rate 39.33% -2.46% -1.67% 0.00% -5.26% - - -
Total Cost 114,250 118,940 120,608 126,027 126,752 138,198 153,711 -17.93%
-
Net Worth 39,012 37,326 31,433 35,846 31,418 34,059 32,954 11.89%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 39,012 37,326 31,433 35,846 31,418 34,059 32,954 11.89%
NOSH 41,953 41,827 31,433 31,518 31,418 31,382 31,538 20.93%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 1.56% 3.15% 3.60% 2.98% 3.15% 1.19% 0.13% -
ROE 4.63% 10.37% 14.32% 10.80% 10.99% -34.53% -92.35% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 276.63 293.61 398.00 412.13 416.55 445.65 488.03 -31.48%
EPS 4.30 9.25 14.32 12.28 10.99 -37.48 -96.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9299 0.8924 1.00 1.1373 1.00 1.0853 1.0449 -7.47%
Adjusted Per Share Value based on latest NOSH - 31,518
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 118.08 124.95 127.29 132.16 133.16 142.30 156.60 -17.14%
EPS 1.84 3.94 4.58 3.94 3.51 -11.97 -30.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3969 0.3798 0.3198 0.3647 0.3197 0.3465 0.3353 11.88%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.01 1.20 1.77 1.75 1.87 1.62 1.06 -
P/RPS 0.37 0.41 0.44 0.42 0.45 0.36 0.22 41.37%
P/EPS 23.46 12.97 12.36 14.25 17.01 -4.32 -1.10 -
EY 4.26 7.71 8.09 7.02 5.88 -23.13 -91.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.77 1.54 1.87 1.49 1.01 5.20%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 30/01/03 17/10/02 17/07/02 29/04/02 29/01/02 17/10/01 30/07/01 -
Price 0.91 0.98 1.72 1.89 1.81 2.01 1.34 -
P/RPS 0.33 0.33 0.43 0.46 0.43 0.45 0.27 14.30%
P/EPS 21.14 10.59 12.01 15.39 16.47 -5.36 -1.39 -
EY 4.73 9.44 8.32 6.50 6.07 -18.65 -72.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.72 1.66 1.81 1.85 1.28 -16.29%

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