[AMTEL] QoQ TTM Result on 30-Nov-2002 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
30-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- -53.35%
YoY- -47.7%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 96,615 103,292 112,106 116,056 122,811 125,108 129,899 -17.86%
PBT 987 1,225 2,731 2,977 3,778 4,426 3,872 -59.69%
Tax -481 -734 -1,049 -1,171 93 74 0 -
NP 506 491 1,682 1,806 3,871 4,500 3,872 -74.15%
-
NP to SH 506 491 1,682 1,806 3,871 4,500 3,872 -74.15%
-
Tax Rate 48.73% 59.92% 38.41% 39.33% -2.46% -1.67% 0.00% -
Total Cost 96,109 102,801 110,424 114,250 118,940 120,608 126,027 -16.48%
-
Net Worth 38,027 36,919 37,543 39,012 37,326 31,433 35,846 4.00%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 38,027 36,919 37,543 39,012 37,326 31,433 35,846 4.00%
NOSH 41,950 41,627 41,910 41,953 41,827 31,433 31,518 20.93%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 0.52% 0.48% 1.50% 1.56% 3.15% 3.60% 2.98% -
ROE 1.33% 1.33% 4.48% 4.63% 10.37% 14.32% 10.80% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 230.31 248.13 267.49 276.63 293.61 398.00 412.13 -32.08%
EPS 1.21 1.18 4.01 4.30 9.25 14.32 12.28 -78.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.8869 0.8958 0.9299 0.8924 1.00 1.1373 -13.99%
Adjusted Per Share Value based on latest NOSH - 41,953
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 98.30 105.09 114.06 118.08 124.95 127.29 132.16 -17.86%
EPS 0.51 0.50 1.71 1.84 3.94 4.58 3.94 -74.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3756 0.382 0.3969 0.3798 0.3198 0.3647 4.00%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.59 0.87 0.80 1.01 1.20 1.77 1.75 -
P/RPS 0.69 0.35 0.30 0.37 0.41 0.44 0.42 39.10%
P/EPS 131.82 73.76 19.93 23.46 12.97 12.36 14.25 338.88%
EY 0.76 1.36 5.02 4.26 7.71 8.09 7.02 -77.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.98 0.89 1.09 1.34 1.77 1.54 8.87%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 17/07/02 29/04/02 -
Price 1.90 1.60 0.86 0.91 0.98 1.72 1.89 -
P/RPS 0.82 0.64 0.32 0.33 0.33 0.43 0.46 46.86%
P/EPS 157.52 135.65 21.43 21.14 10.59 12.01 15.39 369.41%
EY 0.63 0.74 4.67 4.73 9.44 8.32 6.50 -78.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.80 0.96 0.98 1.10 1.72 1.66 16.91%

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