[AMTEL] QoQ TTM Result on 30-Nov-2004 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -103.84%
YoY- -4543.64%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 64,395 92,344 112,610 124,384 138,499 115,845 102,479 -26.57%
PBT -4,300 -5,486 -5,216 -3,884 -991 937 869 -
Tax 259 -416 -1,113 -1,004 -1,407 -879 -185 -
NP -4,041 -5,902 -6,329 -4,888 -2,398 58 684 -
-
NP to SH -4,041 -5,902 -6,329 -4,888 -2,398 58 684 -
-
Tax Rate - - - - - 93.81% 21.29% -
Total Cost 68,436 98,246 118,939 129,272 140,897 115,787 101,795 -23.20%
-
Net Worth 36,590 33,318 32,822 34,065 36,571 38,183 39,182 -4.44%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 36,590 33,318 32,822 34,065 36,571 38,183 39,182 -4.44%
NOSH 46,037 42,196 41,891 41,885 41,891 41,872 41,875 6.50%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -6.28% -6.39% -5.62% -3.93% -1.73% 0.05% 0.67% -
ROE -11.04% -17.71% -19.28% -14.35% -6.56% 0.15% 1.75% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 139.87 218.84 268.81 296.96 330.62 276.66 244.73 -31.06%
EPS -8.78 -13.99 -15.11 -11.67 -5.72 0.14 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7948 0.7896 0.7835 0.8133 0.873 0.9119 0.9357 -10.28%
Adjusted Per Share Value based on latest NOSH - 41,885
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 65.52 93.95 114.57 126.55 140.91 117.87 104.27 -26.57%
EPS -4.11 -6.00 -6.44 -4.97 -2.44 0.06 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.339 0.3339 0.3466 0.3721 0.3885 0.3987 -4.45%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.86 0.90 1.02 1.20 1.28 1.40 2.29 -
P/RPS 0.61 0.41 0.38 0.40 0.39 0.51 0.94 -24.98%
P/EPS -9.80 -6.43 -6.75 -10.28 -22.36 1,010.71 140.20 -
EY -10.21 -15.54 -14.81 -9.72 -4.47 0.10 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 1.30 1.48 1.47 1.54 2.45 -41.99%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 29/07/05 29/04/05 31/01/05 25/10/04 21/07/04 23/04/04 -
Price 0.73 0.88 1.04 1.09 1.20 1.36 1.63 -
P/RPS 0.52 0.40 0.39 0.37 0.36 0.49 0.67 -15.50%
P/EPS -8.32 -6.29 -6.88 -9.34 -20.96 981.83 99.79 -
EY -12.02 -15.89 -14.53 -10.71 -4.77 0.10 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.33 1.34 1.37 1.49 1.74 -34.53%

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