[AMTEL] QoQ TTM Result on 31-Aug-2015 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2015
Quarter
31-Aug-2015 [#3]
Profit Trend
QoQ- 168.49%
YoY- 235.15%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 55,096 56,650 56,656 41,410 36,201 33,888 31,986 43.64%
PBT 875 861 1,160 2,764 1,289 1,358 1,184 -18.24%
Tax -441 -420 -350 -956 -610 -593 -591 -17.71%
NP 434 441 810 1,808 679 765 593 -18.77%
-
NP to SH 492 476 818 1,815 676 766 601 -12.47%
-
Tax Rate 50.40% 48.78% 30.17% 34.59% 47.32% 43.67% 49.92% -
Total Cost 54,662 56,209 55,846 39,602 35,522 33,123 31,393 44.68%
-
Net Worth 42,507 43,279 43,900 43,166 42,191 42,703 43,058 -0.85%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 42,507 43,279 43,900 43,166 42,191 42,703 43,058 -0.85%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.79% 0.78% 1.43% 4.37% 1.88% 2.26% 1.85% -
ROE 1.16% 1.10% 1.86% 4.20% 1.60% 1.79% 1.40% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 111.95 114.75 114.97 84.04 73.46 68.77 64.91 43.76%
EPS 1.00 0.96 1.66 3.68 1.37 1.55 1.22 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8637 0.8767 0.8909 0.876 0.8562 0.8666 0.8738 -0.77%
Adjusted Per Share Value based on latest NOSH - 49,277
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 56.06 57.64 57.64 42.13 36.83 34.48 32.54 43.66%
EPS 0.50 0.48 0.83 1.85 0.69 0.78 0.61 -12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4325 0.4403 0.4467 0.4392 0.4293 0.4345 0.4381 -0.85%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.69 0.755 0.85 0.90 0.80 0.93 0.85 -
P/RPS 0.62 0.66 0.74 1.07 1.09 1.35 1.31 -39.24%
P/EPS 69.02 78.30 51.20 24.43 58.32 59.83 69.69 -0.64%
EY 1.45 1.28 1.95 4.09 1.71 1.67 1.43 0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.95 1.03 0.93 1.07 0.97 -12.04%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 28/04/16 29/01/16 28/10/15 31/07/15 29/04/15 27/01/15 -
Price 0.75 0.70 0.71 0.79 0.90 0.86 1.00 -
P/RPS 0.67 0.61 0.62 0.94 1.23 1.25 1.54 -42.55%
P/EPS 75.02 72.60 42.77 21.45 65.61 55.32 81.99 -5.74%
EY 1.33 1.38 2.34 4.66 1.52 1.81 1.22 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.80 0.90 1.05 0.99 1.14 -16.47%

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