[AMTEL] QoQ TTM Result on 29-Feb-2008 [#1]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2008
Quarter
29-Feb-2008 [#1]
Profit Trend
QoQ- 10.54%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 41,312 42,783 39,340 37,783 36,641 34,399 31,993 18.59%
PBT -4,419 -962 -1,420 -2,300 -2,652 -3,055 -3,070 27.51%
Tax -66 80 49 90 261 270 482 -
NP -4,485 -882 -1,371 -2,210 -2,391 -2,785 -2,588 44.32%
-
NP to SH -4,442 -976 -1,292 -2,106 -2,354 -2,761 -2,588 43.40%
-
Tax Rate - - - - - - - -
Total Cost 45,797 43,665 40,711 39,993 39,032 37,184 34,581 20.61%
-
Net Worth 30,838 34,680 35,100 34,740 35,314 34,475 33,344 -5.07%
Dividend
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 30,838 34,680 35,100 34,740 35,314 34,475 33,344 -5.07%
NOSH 49,301 48,750 49,166 49,298 49,411 47,065 46,216 4.40%
Ratio Analysis
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -10.86% -2.06% -3.49% -5.85% -6.53% -8.10% -8.09% -
ROE -14.40% -2.81% -3.68% -6.06% -6.67% -8.01% -7.76% -
Per Share
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 83.79 87.76 80.01 76.64 74.15 73.09 69.22 13.59%
EPS -9.01 -2.00 -2.63 -4.27 -4.76 -5.87 -5.60 37.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6255 0.7114 0.7139 0.7047 0.7147 0.7325 0.7215 -9.08%
Adjusted Per Share Value based on latest NOSH - 49,298
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 42.03 43.53 40.03 38.44 37.28 35.00 32.55 18.59%
EPS -4.52 -0.99 -1.31 -2.14 -2.40 -2.81 -2.63 43.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3138 0.3529 0.3571 0.3535 0.3593 0.3508 0.3393 -5.07%
Price Multiplier on Financial Quarter End Date
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.50 0.68 0.74 0.83 0.89 0.91 1.11 -
P/RPS 0.60 0.77 0.92 1.08 1.20 1.25 1.60 -48.02%
P/EPS -5.55 -33.97 -28.16 -19.43 -18.68 -15.51 -19.82 -57.23%
EY -18.02 -2.94 -3.55 -5.15 -5.35 -6.45 -5.04 134.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.04 1.18 1.25 1.24 1.54 -35.40%
Price Multiplier on Announcement Date
28/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 27/02/09 24/10/08 28/07/08 25/04/08 31/01/08 29/10/07 27/07/07 -
Price 0.48 0.51 0.57 0.72 0.87 0.89 1.12 -
P/RPS 0.57 0.58 0.71 0.94 1.17 1.22 1.62 -50.19%
P/EPS -5.33 -25.47 -21.69 -16.85 -18.26 -15.17 -20.00 -58.62%
EY -18.77 -3.93 -4.61 -5.93 -5.48 -6.59 -5.00 141.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.80 1.02 1.22 1.22 1.55 -37.30%

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