[AMTEL] QoQ TTM Result on 31-May-2014 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
22-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2014
Quarter
31-May-2014 [#2]
Profit Trend
QoQ- -2808.57%
YoY- -129.14%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 33,888 31,986 31,506 33,714 35,480 40,449 45,862 -18.31%
PBT 1,358 1,184 -1,237 -718 406 1,876 4,106 -52.27%
Tax -593 -591 -103 -207 -271 -604 -1,498 -46.17%
NP 765 593 -1,340 -925 135 1,272 2,608 -55.95%
-
NP to SH 766 601 -1,343 -948 35 1,084 2,358 -52.84%
-
Tax Rate 43.67% 49.92% - - 66.75% 32.20% 36.48% -
Total Cost 33,123 31,393 32,846 34,639 35,345 39,177 43,254 -16.33%
-
Net Worth 42,703 43,058 41,304 43,472 43,905 44,433 44,600 -2.86%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 42,703 43,058 41,304 43,472 43,905 44,433 44,600 -2.86%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 2.26% 1.85% -4.25% -2.74% 0.38% 3.14% 5.69% -
ROE 1.79% 1.40% -3.25% -2.18% 0.08% 2.44% 5.29% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 68.77 64.91 63.94 68.42 72.00 82.08 93.07 -18.31%
EPS 1.55 1.22 -2.73 -1.92 0.07 2.20 4.79 -52.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8666 0.8738 0.8382 0.8822 0.891 0.9017 0.9051 -2.86%
Adjusted Per Share Value based on latest NOSH - 49,277
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 34.48 32.54 32.06 34.30 36.10 41.15 46.66 -18.30%
EPS 0.78 0.61 -1.37 -0.96 0.04 1.10 2.40 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4381 0.4202 0.4423 0.4467 0.4521 0.4538 -2.86%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.93 0.85 0.90 0.705 0.73 0.70 0.75 -
P/RPS 1.35 1.31 1.41 1.03 1.01 0.85 0.81 40.70%
P/EPS 59.83 69.69 -33.02 -36.65 1,027.78 31.82 15.67 144.88%
EY 1.67 1.43 -3.03 -2.73 0.10 3.14 6.38 -59.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.97 1.07 0.80 0.82 0.78 0.83 18.50%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 27/01/15 28/10/14 22/07/14 28/04/14 23/01/14 31/10/13 -
Price 0.86 1.00 0.835 0.77 0.705 0.61 0.62 -
P/RPS 1.25 1.54 1.31 1.13 0.98 0.74 0.67 51.72%
P/EPS 55.32 81.99 -30.64 -40.02 992.58 27.73 12.96 163.83%
EY 1.81 1.22 -3.26 -2.50 0.10 3.61 7.72 -62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 1.00 0.87 0.79 0.68 0.69 27.29%

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