[AMTEL] QoQ TTM Result on 31-May-2016 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-May-2016 [#2]
Profit Trend
QoQ- 3.36%
YoY- -27.22%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 50,004 47,417 54,884 55,096 56,650 56,656 41,410 13.40%
PBT 1,916 1,052 -112 875 861 1,160 2,764 -21.69%
Tax -664 -600 -313 -441 -420 -350 -956 -21.58%
NP 1,252 452 -425 434 441 810 1,808 -21.74%
-
NP to SH 1,024 256 -566 492 476 818 1,815 -31.74%
-
Tax Rate 34.66% 57.03% - 50.40% 48.78% 30.17% 34.59% -
Total Cost 48,752 46,965 55,309 54,662 56,209 55,846 39,602 14.87%
-
Net Worth 44,019 44,043 42,735 42,507 43,279 43,900 43,166 1.31%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 44,019 44,043 42,735 42,507 43,279 43,900 43,166 1.31%
NOSH 49,277 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.50% 0.95% -0.77% 0.79% 0.78% 1.43% 4.37% -
ROE 2.33% 0.58% -1.32% 1.16% 1.10% 1.86% 4.20% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 101.48 96.23 110.69 111.95 114.75 114.97 84.04 13.40%
EPS 2.08 0.52 -1.14 1.00 0.96 1.66 3.68 -31.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8933 0.8938 0.8619 0.8637 0.8767 0.8909 0.876 1.31%
Adjusted Per Share Value based on latest NOSH - 49,277
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 50.88 48.24 55.84 56.06 57.64 57.64 42.13 13.41%
EPS 1.04 0.26 -0.58 0.50 0.48 0.83 1.85 -31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4479 0.4481 0.4348 0.4325 0.4403 0.4467 0.4392 1.31%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.635 0.61 0.65 0.69 0.755 0.85 0.90 -
P/RPS 0.63 0.63 0.59 0.62 0.66 0.74 1.07 -29.77%
P/EPS 30.56 117.42 -56.94 69.02 78.30 51.20 24.43 16.11%
EY 3.27 0.85 -1.76 1.45 1.28 1.95 4.09 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.75 0.80 0.86 0.95 1.03 -21.98%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 23/01/17 27/10/16 28/07/16 28/04/16 29/01/16 28/10/15 -
Price 0.695 0.60 0.61 0.75 0.70 0.71 0.79 -
P/RPS 0.68 0.62 0.55 0.67 0.61 0.62 0.94 -19.43%
P/EPS 33.44 115.49 -53.44 75.02 72.60 42.77 21.45 34.48%
EY 2.99 0.87 -1.87 1.33 1.38 2.34 4.66 -25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.71 0.87 0.80 0.80 0.90 -9.10%

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