[AMTEL] QoQ TTM Result on 31-May-2004 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
21-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -91.52%
YoY- -88.19%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 112,610 124,384 138,499 115,845 102,479 99,713 96,615 10.76%
PBT -5,216 -3,884 -991 937 869 250 987 -
Tax -1,113 -1,004 -1,407 -879 -185 -140 -481 75.03%
NP -6,329 -4,888 -2,398 58 684 110 506 -
-
NP to SH -6,329 -4,888 -2,398 58 684 110 506 -
-
Tax Rate - - - 93.81% 21.29% 56.00% 48.73% -
Total Cost 118,939 129,272 140,897 115,787 101,795 99,603 96,109 15.28%
-
Net Worth 32,822 34,065 36,571 38,183 39,182 32,592 38,027 -9.35%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 32,822 34,065 36,571 38,183 39,182 32,592 38,027 -9.35%
NOSH 41,891 41,885 41,891 41,872 41,875 35,000 41,950 -0.09%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -5.62% -3.93% -1.73% 0.05% 0.67% 0.11% 0.52% -
ROE -19.28% -14.35% -6.56% 0.15% 1.75% 0.34% 1.33% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 268.81 296.96 330.62 276.66 244.73 284.89 230.31 10.86%
EPS -15.11 -11.67 -5.72 0.14 1.63 0.31 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7835 0.8133 0.873 0.9119 0.9357 0.9312 0.9065 -9.27%
Adjusted Per Share Value based on latest NOSH - 41,872
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 114.57 126.55 140.91 117.87 104.27 101.45 98.30 10.76%
EPS -6.44 -4.97 -2.44 0.06 0.70 0.11 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3339 0.3466 0.3721 0.3885 0.3987 0.3316 0.3869 -9.36%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.02 1.20 1.28 1.40 2.29 2.39 1.59 -
P/RPS 0.38 0.40 0.39 0.51 0.94 0.84 0.69 -32.83%
P/EPS -6.75 -10.28 -22.36 1,010.71 140.20 760.45 131.82 -
EY -14.81 -9.72 -4.47 0.10 0.71 0.13 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.48 1.47 1.54 2.45 2.57 1.75 -17.99%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 25/10/04 21/07/04 23/04/04 20/01/04 13/10/03 -
Price 1.04 1.09 1.20 1.36 1.63 2.44 1.90 -
P/RPS 0.39 0.37 0.36 0.49 0.67 0.86 0.82 -39.09%
P/EPS -6.88 -9.34 -20.96 981.83 99.79 776.36 157.52 -
EY -14.53 -10.71 -4.77 0.10 1.00 0.13 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.34 1.37 1.49 1.74 2.62 2.10 -26.27%

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