[AMTEL] YoY Annualized Quarter Result on 31-May-2003 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 2.01%
YoY- -225.17%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 34,278 61,600 125,680 93,416 118,938 130,474 270,694 -29.12%
PBT -1,754 -3,178 26 -1,348 2,156 1,134 550 -
Tax -172 -416 -1,592 -114 -988 -1,134 1,450 -
NP -1,926 -3,594 -1,566 -1,462 1,168 0 2,000 -
-
NP to SH -1,926 -3,594 -1,566 -1,462 1,168 -926 2,000 -
-
Tax Rate - - 6,123.08% - 45.83% 100.00% -263.64% -
Total Cost 36,204 65,194 127,246 94,878 117,770 130,474 268,694 -28.38%
-
Net Worth 35,833 33,229 38,182 37,047 36,537 32,910 62,532 -8.85%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 35,833 33,229 38,182 37,047 36,537 32,910 62,532 -8.85%
NOSH 46,076 42,084 41,871 41,771 31,397 31,496 31,347 6.62%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -5.62% -5.83% -1.25% -1.57% 0.98% 0.00% 0.74% -
ROE -5.37% -10.82% -4.10% -3.95% 3.20% -2.81% 3.20% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 74.39 146.37 300.16 223.64 378.81 414.25 863.51 -33.53%
EPS -4.18 -8.54 -3.74 -3.50 3.72 -2.94 6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7777 0.7896 0.9119 0.8869 1.1637 1.0449 1.9948 -14.52%
Adjusted Per Share Value based on latest NOSH - 41,627
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 34.88 62.67 127.87 95.05 121.01 132.75 275.42 -29.12%
EPS -1.96 -3.66 -1.59 -1.49 1.19 -0.94 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3646 0.3381 0.3885 0.3769 0.3717 0.3348 0.6362 -8.85%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.45 0.90 1.40 0.87 1.77 1.06 4.92 -
P/RPS 1.95 0.61 0.47 0.39 0.47 0.26 0.57 22.73%
P/EPS -34.69 -10.54 -37.43 -24.86 47.58 -36.05 77.12 -
EY -2.88 -9.49 -2.67 -4.02 2.10 -2.77 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.14 1.54 0.98 1.52 1.01 2.47 -4.61%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 28/07/06 29/07/05 21/07/04 22/07/03 17/07/02 30/07/01 28/07/00 -
Price 1.35 0.88 1.36 1.60 1.72 1.34 3.98 -
P/RPS 1.81 0.60 0.45 0.72 0.45 0.32 0.46 25.63%
P/EPS -32.30 -10.30 -36.36 -45.71 46.24 -45.58 62.38 -
EY -3.10 -9.70 -2.75 -2.19 2.16 -2.19 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.11 1.49 1.80 1.48 1.28 2.00 -2.29%

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