[AMTEL] QoQ TTM Result on 30-Nov-2014 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
30-Nov-2014 [#4]
Profit Trend
QoQ- 144.75%
YoY- -44.56%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 41,410 36,201 33,888 31,986 31,506 33,714 35,480 10.82%
PBT 2,764 1,289 1,358 1,184 -1,237 -718 406 257.95%
Tax -956 -610 -593 -591 -103 -207 -271 131.20%
NP 1,808 679 765 593 -1,340 -925 135 461.29%
-
NP to SH 1,815 676 766 601 -1,343 -948 35 1280.64%
-
Tax Rate 34.59% 47.32% 43.67% 49.92% - - 66.75% -
Total Cost 39,602 35,522 33,123 31,393 32,846 34,639 35,345 7.85%
-
Net Worth 43,166 42,191 42,703 43,058 41,304 43,472 43,905 -1.12%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 43,166 42,191 42,703 43,058 41,304 43,472 43,905 -1.12%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 4.37% 1.88% 2.26% 1.85% -4.25% -2.74% 0.38% -
ROE 4.20% 1.60% 1.79% 1.40% -3.25% -2.18% 0.08% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 84.04 73.46 68.77 64.91 63.94 68.42 72.00 10.82%
EPS 3.68 1.37 1.55 1.22 -2.73 -1.92 0.07 1293.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.876 0.8562 0.8666 0.8738 0.8382 0.8822 0.891 -1.12%
Adjusted Per Share Value based on latest NOSH - 49,277
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 42.13 36.83 34.48 32.54 32.06 34.30 36.10 10.81%
EPS 1.85 0.69 0.78 0.61 -1.37 -0.96 0.04 1179.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4293 0.4345 0.4381 0.4202 0.4423 0.4467 -1.11%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.90 0.80 0.93 0.85 0.90 0.705 0.73 -
P/RPS 1.07 1.09 1.35 1.31 1.41 1.03 1.01 3.91%
P/EPS 24.43 58.32 59.83 69.69 -33.02 -36.65 1,027.78 -91.67%
EY 4.09 1.71 1.67 1.43 -3.03 -2.73 0.10 1079.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 1.07 0.97 1.07 0.80 0.82 16.36%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 31/07/15 29/04/15 27/01/15 28/10/14 22/07/14 28/04/14 -
Price 0.79 0.90 0.86 1.00 0.835 0.77 0.705 -
P/RPS 0.94 1.23 1.25 1.54 1.31 1.13 0.98 -2.73%
P/EPS 21.45 65.61 55.32 81.99 -30.64 -40.02 992.58 -92.18%
EY 4.66 1.52 1.81 1.22 -3.26 -2.50 0.10 1185.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 0.99 1.14 1.00 0.87 0.79 9.05%

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