[AMTEL] QoQ TTM Result on 31-May-2003 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- -70.81%
YoY- -89.09%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 102,479 99,713 96,615 103,292 112,106 116,056 122,811 -11.37%
PBT 869 250 987 1,225 2,731 2,977 3,778 -62.49%
Tax -185 -140 -481 -734 -1,049 -1,171 93 -
NP 684 110 506 491 1,682 1,806 3,871 -68.54%
-
NP to SH 684 110 506 491 1,682 1,806 3,871 -68.54%
-
Tax Rate 21.29% 56.00% 48.73% 59.92% 38.41% 39.33% -2.46% -
Total Cost 101,795 99,603 96,109 102,801 110,424 114,250 118,940 -9.86%
-
Net Worth 39,182 32,592 38,027 36,919 37,543 39,012 37,326 3.29%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 39,182 32,592 38,027 36,919 37,543 39,012 37,326 3.29%
NOSH 41,875 35,000 41,950 41,627 41,910 41,953 41,827 0.07%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 0.67% 0.11% 0.52% 0.48% 1.50% 1.56% 3.15% -
ROE 1.75% 0.34% 1.33% 1.33% 4.48% 4.63% 10.37% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 244.73 284.89 230.31 248.13 267.49 276.63 293.61 -11.44%
EPS 1.63 0.31 1.21 1.18 4.01 4.30 9.25 -68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9312 0.9065 0.8869 0.8958 0.9299 0.8924 3.21%
Adjusted Per Share Value based on latest NOSH - 41,627
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 104.27 101.45 98.30 105.09 114.06 118.08 124.95 -11.37%
EPS 0.70 0.11 0.51 0.50 1.71 1.84 3.94 -68.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3987 0.3316 0.3869 0.3756 0.382 0.3969 0.3798 3.29%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.29 2.39 1.59 0.87 0.80 1.01 1.20 -
P/RPS 0.94 0.84 0.69 0.35 0.30 0.37 0.41 73.95%
P/EPS 140.20 760.45 131.82 73.76 19.93 23.46 12.97 389.59%
EY 0.71 0.13 0.76 1.36 5.02 4.26 7.71 -79.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.57 1.75 0.98 0.89 1.09 1.34 49.57%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 23/04/04 20/01/04 13/10/03 22/07/03 23/04/03 30/01/03 17/10/02 -
Price 1.63 2.44 1.90 1.60 0.86 0.91 0.98 -
P/RPS 0.67 0.86 0.82 0.64 0.32 0.33 0.33 60.40%
P/EPS 99.79 776.36 157.52 135.65 21.43 21.14 10.59 346.73%
EY 1.00 0.13 0.63 0.74 4.67 4.73 9.44 -77.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.62 2.10 1.80 0.96 0.98 1.10 35.79%

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