[AMTEL] YoY Annual (Unaudited) Result on 30-Nov-2013 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
30-Nov-2013 [#4]
Profit Trend
YoY- -73.27%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 47,417 56,656 31,986 40,449 55,566 61,414 59,796 -3.78%
PBT 1,052 1,160 1,184 1,894 5,651 4,289 3,803 -19.26%
Tax -600 -350 -591 -604 -1,294 -607 -335 10.19%
NP 452 810 593 1,290 4,357 3,682 3,468 -28.77%
-
NP to SH 256 818 601 1,102 4,122 3,632 3,855 -36.33%
-
Tax Rate 57.03% 30.17% 49.92% 31.89% 22.90% 14.15% 8.81% -
Total Cost 46,965 55,846 31,393 39,159 51,209 57,732 56,328 -2.98%
-
Net Worth 44,043 43,900 43,058 44,433 45,191 41,138 37,366 2.77%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 44,043 43,900 43,058 44,433 45,191 41,138 37,366 2.77%
NOSH 49,277 49,277 49,277 49,277 49,277 49,278 49,296 -0.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.95% 1.43% 1.85% 3.19% 7.84% 6.00% 5.80% -
ROE 0.58% 1.86% 1.40% 2.48% 9.12% 8.83% 10.32% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 96.23 114.97 64.91 82.08 112.76 124.63 121.30 -3.78%
EPS 0.52 1.66 1.22 -2.24 8.36 7.37 7.82 -36.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8938 0.8909 0.8738 0.9017 0.9171 0.8348 0.758 2.78%
Adjusted Per Share Value based on latest NOSH - 49,277
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 48.24 57.64 32.54 41.15 56.54 62.49 60.84 -3.79%
EPS 0.26 0.83 0.61 1.12 4.19 3.70 3.92 -36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4481 0.4467 0.4381 0.4521 0.4598 0.4186 0.3802 2.77%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.61 0.85 0.85 0.70 0.70 0.80 0.78 -
P/RPS 0.63 0.74 1.31 0.85 0.62 0.64 0.64 -0.26%
P/EPS 117.42 51.20 69.69 31.30 8.37 10.85 9.97 50.78%
EY 0.85 1.95 1.43 3.19 11.95 9.21 10.03 -33.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.97 0.78 0.76 0.96 1.03 -6.68%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/01/17 29/01/16 27/01/15 23/01/14 23/01/13 18/01/12 25/01/11 -
Price 0.60 0.71 1.00 0.61 0.73 0.83 0.695 -
P/RPS 0.62 0.62 1.54 0.74 0.65 0.67 0.57 1.40%
P/EPS 115.49 42.77 81.99 27.28 8.73 11.26 8.89 53.26%
EY 0.87 2.34 1.22 3.67 11.46 8.88 11.25 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.14 0.68 0.80 0.99 0.92 -5.14%

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