[AEM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.6%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,448 73,553 62,504 55,434 52,420 69,209 67,853 4.46%
PBT -4,420 2,952 3,741 2,460 2,332 7,745 8,196 -
Tax -452 -840 -766 -740 -800 -2,492 -3,436 -74.10%
NP -4,872 2,112 2,974 1,720 1,532 5,253 4,760 -
-
NP to SH -4,872 2,112 2,974 1,720 1,924 7,044 7,298 -
-
Tax Rate - 28.46% 20.48% 30.08% 34.31% 32.18% 41.92% -
Total Cost 77,320 71,441 59,529 53,714 50,888 63,956 63,093 14.50%
-
Net Worth 56,092 56,775 59,173 55,740 72,150 47,576 42,383 20.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 799 - - - - - -
Div Payout % - 37.86% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 56,092 56,775 59,173 55,740 72,150 47,576 42,383 20.52%
NOSH 80,131 79,964 79,964 79,629 100,208 66,078 59,694 21.66%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.72% 2.87% 4.76% 3.10% 2.92% 7.59% 7.02% -
ROE -8.69% 3.72% 5.03% 3.09% 2.67% 14.81% 17.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 90.41 91.98 78.17 69.61 52.31 104.74 113.67 -14.14%
EPS -6.08 2.64 3.72 2.16 1.92 10.66 12.23 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.74 0.70 0.72 0.72 0.71 -0.94%
Adjusted Per Share Value based on latest NOSH - 79,499
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.48 34.00 28.89 25.62 24.23 31.99 31.36 4.45%
EPS -2.25 0.98 1.37 0.79 0.89 3.26 3.37 -
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.2624 0.2735 0.2576 0.3335 0.2199 0.1959 20.53%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.63 1.48 1.28 0.96 1.03 1.12 -
P/RPS 1.31 1.77 1.89 1.84 1.84 0.98 0.99 20.50%
P/EPS -19.41 61.72 39.78 59.26 50.00 9.66 9.16 -
EY -5.15 1.62 2.51 1.69 2.00 10.35 10.92 -
DY 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.30 2.00 1.83 1.33 1.43 1.58 4.58%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 08/01/03 -
Price 0.89 1.50 1.74 1.58 0.94 0.91 0.99 -
P/RPS 0.98 1.63 2.23 2.27 1.80 0.87 0.87 8.25%
P/EPS -14.64 56.79 46.77 73.15 48.96 8.54 8.10 -
EY -6.83 1.76 2.14 1.37 2.04 11.71 12.35 -
DY 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.11 2.35 2.26 1.31 1.26 1.39 -5.83%

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