[AMTEL] YoY Cumulative Quarter Result on 30-Nov-2003 [#4]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 1.85%
YoY- -93.91%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 31,514 60,766 124,418 99,713 116,056 131,210 223,319 -27.83%
PBT -2,685 -1,514 -3,884 250 2,977 4,025 -39,163 -36.01%
Tax 286 139 -1,004 -140 -1,171 -487 39,163 -55.93%
NP -2,399 -1,375 -4,888 110 1,806 3,538 0 -
-
NP to SH -2,399 -1,375 -4,888 110 1,806 3,538 -31,522 -34.88%
-
Tax Rate - - - 56.00% 39.33% 12.10% - -
Total Cost 33,913 62,141 129,306 99,603 114,250 127,672 223,319 -26.94%
-
Net Worth 34,377 35,194 34,036 39,662 38,895 36,039 33,167 0.59%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 34,377 35,194 34,036 39,662 38,895 36,039 33,167 0.59%
NOSH 46,051 44,070 41,849 42,592 41,827 31,393 31,399 6.58%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin -7.61% -2.26% -3.93% 0.11% 1.56% 2.70% 0.00% -
ROE -6.98% -3.91% -14.36% 0.28% 4.64% 9.82% -95.04% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 68.43 137.88 297.30 234.11 277.46 417.96 711.22 -32.29%
EPS -5.21 -3.12 -11.68 0.26 4.31 11.27 -100.39 -38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7465 0.7986 0.8133 0.9312 0.9299 1.148 1.0563 -5.61%
Adjusted Per Share Value based on latest NOSH - 35,000
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 32.06 61.83 126.59 101.45 118.08 133.50 227.21 -27.83%
EPS -2.44 -1.40 -4.97 0.11 1.84 3.60 -32.07 -34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3498 0.3581 0.3463 0.4035 0.3957 0.3667 0.3375 0.59%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.32 0.71 1.20 2.39 1.01 1.87 2.28 -
P/RPS 1.93 0.51 0.40 1.02 0.36 0.45 0.32 34.89%
P/EPS -25.34 -22.76 -10.27 925.42 23.39 16.59 -2.27 49.46%
EY -3.95 -4.39 -9.73 0.11 4.27 6.03 -44.03 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.89 1.48 2.57 1.09 1.63 2.16 -3.26%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 10/02/06 31/01/05 20/01/04 30/01/03 29/01/02 31/01/01 -
Price 1.23 0.73 1.09 2.44 0.91 1.81 1.75 -
P/RPS 1.80 0.53 0.37 1.04 0.33 0.43 0.25 38.93%
P/EPS -23.61 -23.40 -9.33 944.78 21.08 16.06 -1.74 54.40%
EY -4.24 -4.27 -10.72 0.11 4.74 6.23 -57.37 -35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.91 1.34 2.62 0.98 1.58 1.66 -0.10%

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