[AMTEL] YoY TTM Result on 31-May-2004 [#2]

Stock
[AMTEL] AMTEL HOLDINGS BHD
Announcement Date
21-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -91.52%
YoY- -88.19%
Quarter Report
Latest QR
Upcoming QR
AMTEL's Result
AMTEL's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 31,993 47,105 92,344 115,845 103,292 125,108 153,916 -23.02%
PBT -3,070 -802 -5,486 937 1,225 4,426 -36,164 -33.69%
Tax 482 261 -416 -879 -734 74 36,369 -51.33%
NP -2,588 -541 -5,902 58 491 4,500 205 -
-
NP to SH -2,588 -541 -5,902 58 491 4,500 -30,432 -33.67%
-
Tax Rate - - - 93.81% 59.92% -1.67% - -
Total Cost 34,581 47,646 98,246 115,787 102,801 120,608 153,711 -22.00%
-
Net Worth 33,344 35,672 33,318 38,183 36,919 31,433 32,954 0.19%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 33,344 35,672 33,318 38,183 36,919 31,433 32,954 0.19%
NOSH 46,216 45,869 42,196 41,872 41,627 31,433 31,538 6.57%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -8.09% -1.15% -6.39% 0.05% 0.48% 3.60% 0.13% -
ROE -7.76% -1.52% -17.71% 0.15% 1.33% 14.32% -92.35% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 69.22 102.69 218.84 276.66 248.13 398.00 488.03 -27.77%
EPS -5.60 -1.18 -13.99 0.14 1.18 14.32 -96.49 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7215 0.7777 0.7896 0.9119 0.8869 1.00 1.0449 -5.98%
Adjusted Per Share Value based on latest NOSH - 41,872
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 32.55 47.93 93.95 117.87 105.09 127.29 156.60 -23.02%
EPS -2.63 -0.55 -6.00 0.06 0.50 4.58 -30.96 -33.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.3629 0.339 0.3885 0.3756 0.3198 0.3353 0.19%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.11 1.45 0.90 1.40 0.87 1.77 1.06 -
P/RPS 1.60 1.41 0.41 0.51 0.35 0.44 0.22 39.17%
P/EPS -19.82 -122.94 -6.43 1,010.71 73.76 12.36 -1.10 61.87%
EY -5.04 -0.81 -15.54 0.10 1.36 8.09 -91.03 -38.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.86 1.14 1.54 0.98 1.77 1.01 7.28%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 27/07/07 28/07/06 29/07/05 21/07/04 22/07/03 17/07/02 30/07/01 -
Price 1.12 1.35 0.88 1.36 1.60 1.72 1.34 -
P/RPS 1.62 1.31 0.40 0.49 0.64 0.43 0.27 34.78%
P/EPS -20.00 -114.46 -6.29 981.83 135.65 12.01 -1.39 55.92%
EY -5.00 -0.87 -15.89 0.10 0.74 8.32 -72.01 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.74 1.11 1.49 1.80 1.72 1.28 3.23%

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