[AMTEL] YoY Annualized Quarter Result on 31-May-2013 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
31-May-2013 [#2]
Profit Trend
QoQ- 2.86%
YoY- -44.59%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 35,704 38,824 30,394 43,864 55,770 60,670 56,850 -7.45%
PBT -2,236 -1,666 -1,876 3,312 4,762 3,744 2,536 -
Tax -300 -118 -80 -874 -746 -94 -236 4.07%
NP -2,536 -1,784 -1,956 2,438 4,016 3,650 2,300 -
-
NP to SH -2,406 -1,754 -1,904 2,160 3,898 3,588 2,456 -
-
Tax Rate - - - 26.39% 15.67% 2.51% 9.31% -
Total Cost 38,240 40,608 32,350 41,426 51,754 57,020 54,550 -5.74%
-
Net Worth 42,560 42,191 43,472 46,271 43,033 39,305 34,753 3.43%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,560 42,191 43,472 46,271 43,033 39,305 34,753 3.43%
NOSH 49,277 49,277 49,277 49,277 49,277 49,285 49,317 -0.01%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -7.10% -4.60% -6.44% 5.56% 7.20% 6.02% 4.05% -
ROE -5.65% -4.16% -4.38% 4.67% 9.06% 9.13% 7.07% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 72.46 78.79 61.68 89.02 113.18 123.10 115.27 -7.43%
EPS -4.88 -3.56 -3.86 4.38 7.92 7.28 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8637 0.8562 0.8822 0.939 0.8733 0.7975 0.7047 3.44%
Adjusted Per Share Value based on latest NOSH - 49,277
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 36.33 39.50 30.92 44.63 56.74 61.73 57.84 -7.45%
EPS -2.45 -1.78 -1.94 2.20 3.97 3.65 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.4293 0.4423 0.4708 0.4378 0.3999 0.3536 3.43%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.69 0.80 0.705 0.895 0.75 0.68 0.84 -
P/RPS 0.95 1.02 1.14 1.01 0.66 0.55 0.73 4.48%
P/EPS -14.13 -22.48 -18.25 20.42 9.48 9.34 16.87 -
EY -7.08 -4.45 -5.48 4.90 10.55 10.71 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.80 0.95 0.86 0.85 1.19 -6.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 31/07/15 22/07/14 29/07/13 25/07/12 25/07/11 28/07/10 -
Price 0.75 0.90 0.77 0.705 0.75 0.65 0.83 -
P/RPS 1.04 1.14 1.25 0.79 0.66 0.53 0.72 6.31%
P/EPS -15.36 -25.28 -19.93 16.08 9.48 8.93 16.67 -
EY -6.51 -3.95 -5.02 6.22 10.55 11.20 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.05 0.87 0.75 0.86 0.82 1.18 -4.94%

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