[AMTEL] YoY Annualized Quarter Result on 31-Aug-2012 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
31-Aug-2012 [#3]
Profit Trend
QoQ- 3.95%
YoY- 4.15%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 42,826 30,261 42,185 55,124 59,333 61,464 51,458 -3.01%
PBT 604 -1,502 2,648 4,708 4,054 4,128 2,918 -23.07%
Tax -589 -102 -770 -498 -94 -298 -328 10.24%
NP 14 -1,605 1,877 4,209 3,960 3,829 2,590 -58.09%
-
NP to SH 82 -1,536 1,700 4,052 3,890 4,200 2,560 -43.63%
-
Tax Rate 97.52% - 29.08% 10.58% 2.32% 7.22% 11.24% -
Total Cost 42,812 31,866 40,308 50,914 55,373 57,634 48,868 -2.17%
-
Net Worth 43,166 41,304 44,600 44,112 40,433 36,661 32,669 4.75%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 43,166 41,304 44,600 44,112 40,433 36,661 32,669 4.75%
NOSH 49,277 49,277 49,277 49,277 49,290 49,295 49,230 0.01%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.03% -5.30% 4.45% 7.64% 6.67% 6.23% 5.03% -
ROE 0.19% -3.72% 3.81% 9.19% 9.62% 11.46% 7.84% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 86.91 61.41 85.61 111.87 120.37 124.68 104.53 -3.02%
EPS 0.17 -3.12 3.45 8.23 7.89 8.52 5.20 -43.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.876 0.8382 0.9051 0.8952 0.8203 0.7437 0.6636 4.73%
Adjusted Per Share Value based on latest NOSH - 49,277
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 43.57 30.79 42.92 56.09 60.37 62.54 52.36 -3.01%
EPS 0.08 -1.56 1.73 4.12 3.96 4.27 2.60 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4202 0.4538 0.4488 0.4114 0.373 0.3324 4.75%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.90 0.90 0.75 0.69 0.62 1.00 0.55 -
P/RPS 1.04 1.47 0.88 0.62 0.52 0.80 0.53 11.88%
P/EPS 536.49 -28.87 21.74 8.39 7.85 11.74 10.58 92.33%
EY 0.19 -3.46 4.60 11.92 12.73 8.52 9.45 -47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.07 0.83 0.77 0.76 1.34 0.83 3.66%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 28/10/14 31/10/13 29/10/12 10/10/11 27/10/10 28/10/09 -
Price 0.79 0.835 0.62 0.68 0.64 0.70 0.55 -
P/RPS 0.91 1.36 0.72 0.61 0.53 0.56 0.53 9.42%
P/EPS 470.92 -26.79 17.97 8.27 8.11 8.22 10.58 88.19%
EY 0.21 -3.73 5.56 12.09 12.33 12.17 9.45 -46.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.00 0.69 0.76 0.78 0.94 0.83 1.35%

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