[AMTEL] QoQ TTM Result on 28-Feb-2003 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
23-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -6.87%
YoY- -56.56%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 99,713 96,615 103,292 112,106 116,056 122,811 125,108 -14.02%
PBT 250 987 1,225 2,731 2,977 3,778 4,426 -85.25%
Tax -140 -481 -734 -1,049 -1,171 93 74 -
NP 110 506 491 1,682 1,806 3,871 4,500 -91.55%
-
NP to SH 110 506 491 1,682 1,806 3,871 4,500 -91.55%
-
Tax Rate 56.00% 48.73% 59.92% 38.41% 39.33% -2.46% -1.67% -
Total Cost 99,603 96,109 102,801 110,424 114,250 118,940 120,608 -11.96%
-
Net Worth 32,592 38,027 36,919 37,543 39,012 37,326 31,433 2.44%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 32,592 38,027 36,919 37,543 39,012 37,326 31,433 2.44%
NOSH 35,000 41,950 41,627 41,910 41,953 41,827 31,433 7.42%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.11% 0.52% 0.48% 1.50% 1.56% 3.15% 3.60% -
ROE 0.34% 1.33% 1.33% 4.48% 4.63% 10.37% 14.32% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 284.89 230.31 248.13 267.49 276.63 293.61 398.00 -19.96%
EPS 0.31 1.21 1.18 4.01 4.30 9.25 14.32 -92.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9312 0.9065 0.8869 0.8958 0.9299 0.8924 1.00 -4.63%
Adjusted Per Share Value based on latest NOSH - 41,910
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 101.45 98.30 105.09 114.06 118.08 124.95 127.29 -14.02%
EPS 0.11 0.51 0.50 1.71 1.84 3.94 4.58 -91.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.3869 0.3756 0.382 0.3969 0.3798 0.3198 2.44%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.39 1.59 0.87 0.80 1.01 1.20 1.77 -
P/RPS 0.84 0.69 0.35 0.30 0.37 0.41 0.44 53.83%
P/EPS 760.45 131.82 73.76 19.93 23.46 12.97 12.36 1454.58%
EY 0.13 0.76 1.36 5.02 4.26 7.71 8.09 -93.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.75 0.98 0.89 1.09 1.34 1.77 28.19%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 20/01/04 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 17/07/02 -
Price 2.44 1.90 1.60 0.86 0.91 0.98 1.72 -
P/RPS 0.86 0.82 0.64 0.32 0.33 0.33 0.43 58.67%
P/EPS 776.36 157.52 135.65 21.43 21.14 10.59 12.01 1506.61%
EY 0.13 0.63 0.74 4.67 4.73 9.44 8.32 -93.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.10 1.80 0.96 0.98 1.10 1.72 32.35%

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