[AMTEL] YoY Quarter Result on 2022-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 18,418 15,376 17,168 20,371 17,408 16,117 9,101 12.46% YoY % 19.78% -10.44% -15.72% 17.02% 8.01% 77.09% - Horiz. % 202.37% 168.95% 188.64% 223.83% 191.28% 177.09% 100.00%
PBT 1,605 625 2,403 1,951 2,552 1,641 -1,583 - YoY % 156.80% -73.99% 23.17% -23.55% 55.51% 203.66% - Horiz. % -101.39% -39.48% -151.80% -123.25% -161.21% -103.66% 100.00%
Tax 72 -599 -925 -778 -350 -165 159 -12.36% YoY % 112.02% 35.24% -18.89% -122.29% -112.12% -203.77% - Horiz. % 45.28% -376.73% -581.76% -489.31% -220.13% -103.77% 100.00%
NP 1,677 26 1,478 1,173 2,202 1,476 -1,424 - YoY % 6,350.00% -98.24% 26.00% -46.73% 49.19% 203.65% - Horiz. % -117.77% -1.83% -103.79% -82.37% -154.63% -103.65% 100.00%
NP to SH 1,677 26 1,478 1,173 2,202 1,485 -1,467 - YoY % 6,350.00% -98.24% 26.00% -46.73% 48.28% 201.23% - Horiz. % -114.31% -1.77% -100.75% -79.96% -150.10% -101.23% 100.00%
Tax Rate -4.49 % 95.84 % 38.49 % 39.88 % 13.71 % 10.05 % - % - YoY % -104.68% 149.00% -3.49% 190.88% 36.42% 0.00% - Horiz. % -44.68% 953.63% 382.99% 396.82% 136.42% 100.00% -
Total Cost 16,741 15,350 15,690 19,198 15,206 14,641 10,525 8.04% YoY % 9.06% -2.17% -18.27% 26.25% 3.86% 39.11% - Horiz. % 159.06% 145.84% 149.07% 182.40% 144.48% 139.11% 100.00%
Net Worth 71,635 66,228 65,487 53,040 50,197 41,343 40,624 9.91% YoY % 8.17% 1.13% 23.47% 5.66% 21.41% 1.77% - Horiz. % 176.34% 163.03% 161.20% 130.57% 123.57% 101.77% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 71,635 66,228 65,487 53,040 50,197 41,343 40,624 9.91% YoY % 8.17% 1.13% 23.47% 5.66% 21.41% 1.77% - Horiz. % 176.34% 163.03% 161.20% 130.57% 123.57% 101.77% 100.00%
NOSH 95,298 95,553 97,553 55,470 54,197 49,566 49,277 11.61% YoY % -0.27% -2.05% 75.87% 2.35% 9.34% 0.59% - Horiz. % 193.39% 193.91% 197.97% 112.57% 109.98% 100.59% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 9.11 % 0.17 % 8.61 % 5.76 % 12.65 % 9.16 % -15.65 % - YoY % 5,258.82% -98.03% 49.48% -54.47% 38.10% 158.53% - Horiz. % -58.21% -1.09% -55.02% -36.81% -80.83% -58.53% 100.00%
ROE 2.34 % 0.04 % 2.26 % 2.21 % 4.39 % 3.59 % -3.61 % - YoY % 5,750.00% -98.23% 2.26% -49.66% 22.28% 199.45% - Horiz. % -64.82% -1.11% -62.60% -61.22% -121.61% -99.45% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 19.33 16.09 17.60 36.72 32.12 32.52 18.47 0.76% YoY % 20.14% -8.58% -52.07% 14.32% -1.23% 76.07% - Horiz. % 104.66% 87.11% 95.29% 198.81% 173.90% 176.07% 100.00%
EPS 1.76 0.03 1.52 2.11 4.06 2.99 -2.98 - YoY % 5,766.67% -98.03% -27.96% -48.03% 35.79% 200.34% - Horiz. % -59.06% -1.01% -51.01% -70.81% -136.24% -100.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7517 0.6931 0.6713 0.9562 0.9262 0.8341 0.8244 -1.53% YoY % 8.45% 3.25% -29.80% 3.24% 11.04% 1.18% - Horiz. % 91.18% 84.07% 81.43% 115.99% 112.35% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,285 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 18.74 15.64 17.47 20.73 17.71 16.40 9.26 12.46% YoY % 19.82% -10.48% -15.73% 17.05% 7.99% 77.11% - Horiz. % 202.38% 168.90% 188.66% 223.87% 191.25% 177.11% 100.00%
EPS 1.71 0.03 1.50 1.19 2.24 1.51 -1.49 - YoY % 5,600.00% -98.00% 26.05% -46.87% 48.34% 201.34% - Horiz. % -114.77% -2.01% -100.67% -79.87% -150.34% -101.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7289 0.6738 0.6663 0.5397 0.5107 0.4206 0.4133 9.91% YoY % 8.18% 1.13% 23.46% 5.68% 21.42% 1.77% - Horiz. % 176.36% 163.03% 161.21% 130.58% 123.57% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.6300 0.8500 0.7450 1.6900 0.6150 0.6550 0.6500 -
P/RPS 3.26 5.28 4.23 4.60 1.91 2.01 3.52 -1.27% YoY % -38.26% 24.82% -8.04% 140.84% -4.98% -42.90% - Horiz. % 92.61% 150.00% 120.17% 130.68% 54.26% 57.10% 100.00%
P/EPS 35.80 3,123.87 49.17 79.92 15.14 21.86 -21.83 - YoY % -98.85% 6,253.20% -38.48% 427.87% -30.74% 200.14% - Horiz. % -163.99% -14,309.99% -225.24% -366.10% -69.35% -100.14% 100.00%
EY 2.79 0.03 2.03 1.25 6.61 4.57 -4.58 - YoY % 9,200.00% -98.52% 62.40% -81.09% 44.64% 199.78% - Horiz. % -60.92% -0.66% -44.32% -27.29% -144.32% -99.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.84 1.23 1.11 1.77 0.66 0.79 0.79 1.03% YoY % -31.71% 10.81% -37.29% 168.18% -16.46% 0.00% - Horiz. % 106.33% 155.70% 140.51% 224.05% 83.54% 100.00% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 29/01/24 30/01/23 28/01/22 29/01/21 21/01/20 29/01/19 26/01/18 -
Price 0.6400 0.8550 0.7000 4.1200 0.6150 0.6550 0.6650 -
P/RPS 3.31 5.31 3.98 11.22 1.91 2.01 3.60 -1.39% YoY % -37.66% 33.42% -64.53% 487.43% -4.98% -44.17% - Horiz. % 91.94% 147.50% 110.56% 311.67% 53.06% 55.83% 100.00%
P/EPS 36.37 3,142.25 46.20 194.83 15.14 21.86 -22.34 - YoY % -98.84% 6,701.41% -76.29% 1,186.86% -30.74% 197.85% - Horiz. % -162.80% -14,065.58% -206.80% -872.11% -67.77% -97.85% 100.00%
EY 2.75 0.03 2.16 0.51 6.61 4.57 -4.48 - YoY % 9,066.67% -98.61% 323.53% -92.28% 44.64% 202.01% - Horiz. % -61.38% -0.67% -48.21% -11.38% -147.54% -102.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.85 1.23 1.04 4.31 0.66 0.79 0.81 0.81% YoY % -30.89% 18.27% -75.87% 553.03% -16.46% -2.47% - Horiz. % 104.94% 151.85% 128.40% 532.10% 81.48% 97.53% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Amtel Q4 - FY2022.pdf 
