[AMTEL] YoY Cumulative Quarter Result on 31-Aug-2005 [#3]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- 13.58%
YoY- 35.29%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 32,406 26,264 23,379 46,500 106,489 67,703 87,136 -15.18%
PBT 23 -1,667 -1,297 -1,533 -1,117 124 2,114 -52.89%
Tax -123 -158 74 -20 -1,283 -16 -706 -25.24%
NP -100 -1,825 -1,223 -1,553 -2,400 108 1,408 -
-
NP to SH -207 -1,585 -1,223 -1,553 -2,400 108 1,408 -
-
Tax Rate 534.78% - - - - 12.90% 33.40% -
Total Cost 32,506 28,089 24,602 48,053 108,889 67,595 85,728 -14.91%
-
Net Worth 35,061 33,947 35,499 34,478 36,565 37,654 37,395 -1.06%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 35,061 33,947 35,499 34,478 36,565 37,654 37,395 -1.06%
NOSH 49,285 46,345 45,977 43,379 41,884 41,538 41,904 2.73%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin -0.31% -6.95% -5.23% -3.34% -2.25% 0.16% 1.62% -
ROE -0.59% -4.67% -3.45% -4.50% -6.56% 0.29% 3.77% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 65.75 56.67 50.85 107.19 254.24 162.99 207.94 -17.44%
EPS -0.42 -3.42 -2.66 -3.58 -5.73 0.26 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7114 0.7325 0.7721 0.7948 0.873 0.9065 0.8924 -3.70%
Adjusted Per Share Value based on latest NOSH - 46,037
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 32.97 26.72 23.79 47.31 108.35 68.88 88.66 -15.18%
EPS -0.21 -1.61 -1.24 -1.58 -2.44 0.11 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3567 0.3454 0.3612 0.3508 0.372 0.3831 0.3805 -1.06%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.68 0.91 1.18 0.86 1.28 1.59 1.20 -
P/RPS 1.03 1.61 2.32 0.80 0.50 0.98 0.58 10.03%
P/EPS -161.90 -26.61 -44.36 -24.02 -22.34 611.54 35.71 -
EY -0.62 -3.76 -2.25 -4.16 -4.48 0.16 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.24 1.53 1.08 1.47 1.75 1.34 -5.40%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 24/10/08 29/10/07 30/10/06 28/10/05 25/10/04 13/10/03 17/10/02 -
Price 0.51 0.89 1.47 0.73 1.20 1.90 0.98 -
P/RPS 0.78 1.57 2.89 0.68 0.47 1.17 0.47 8.80%
P/EPS -121.43 -26.02 -55.26 -20.39 -20.94 730.77 29.17 -
EY -0.82 -3.84 -1.81 -4.90 -4.78 0.14 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.22 1.90 0.92 1.37 2.10 1.10 -6.81%

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