[AMTEL] YoY Cumulative Quarter Result on 31-Aug-2003 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
13-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 114.77%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 23,379 46,500 106,489 67,703 87,136 95,206 179,376 -28.78%
PBT -1,297 -1,533 -1,117 124 2,114 2,251 -23,172 -38.13%
Tax 74 -20 -1,283 -16 -706 -1,261 23,172 -61.60%
NP -1,223 -1,553 -2,400 108 1,408 990 0 -
-
NP to SH -1,223 -1,553 -2,400 108 1,408 990 -16,218 -34.98%
-
Tax Rate - - - 12.90% 33.40% 56.02% - -
Total Cost 24,602 48,053 108,889 67,595 85,728 94,216 179,376 -28.17%
-
Net Worth 35,499 34,478 36,565 37,654 37,395 34,109 45,432 -4.02%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 35,499 34,478 36,565 37,654 37,395 34,109 45,432 -4.02%
NOSH 45,977 43,379 41,884 41,538 41,904 31,428 31,399 6.55%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -5.23% -3.34% -2.25% 0.16% 1.62% 1.04% 0.00% -
ROE -3.45% -4.50% -6.56% 0.29% 3.77% 2.90% -35.70% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 50.85 107.19 254.24 162.99 207.94 302.93 571.26 -33.16%
EPS -2.66 -3.58 -5.73 0.26 3.36 3.15 -51.65 -38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7948 0.873 0.9065 0.8924 1.0853 1.4469 -9.93%
Adjusted Per Share Value based on latest NOSH - 41,950
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 23.79 47.31 108.35 68.88 88.66 96.87 182.50 -28.78%
EPS -1.24 -1.58 -2.44 0.11 1.43 1.01 -16.50 -35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3508 0.372 0.3831 0.3805 0.347 0.4622 -4.02%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.18 0.86 1.28 1.59 1.20 1.62 3.70 -
P/RPS 2.32 0.80 0.50 0.98 0.58 0.53 0.65 23.61%
P/EPS -44.36 -24.02 -22.34 611.54 35.71 51.43 -7.16 35.50%
EY -2.25 -4.16 -4.48 0.16 2.80 1.94 -13.96 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.08 1.47 1.75 1.34 1.49 2.56 -8.21%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 25/10/04 13/10/03 17/10/02 17/10/01 30/10/00 -
Price 1.47 0.73 1.20 1.90 0.98 2.01 2.50 -
P/RPS 2.89 0.68 0.47 1.17 0.47 0.66 0.44 36.82%
P/EPS -55.26 -20.39 -20.94 730.77 29.17 63.81 -4.84 50.03%
EY -1.81 -4.90 -4.78 0.14 3.43 1.57 -20.66 -33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.92 1.37 2.10 1.10 1.85 1.73 1.57%

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