[AEM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -57.51%
YoY- -546.16%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 65,980 75,274 79,530 74,924 72,448 73,553 62,504 3.67%
PBT -1,948 -12,724 -6,324 -7,242 -4,420 2,952 3,741 -
Tax 0 -299 -301 -432 -452 -840 -766 -
NP -1,948 -13,023 -6,625 -7,674 -4,872 2,112 2,974 -
-
NP to SH -1,944 -13,023 -6,625 -7,674 -4,872 2,112 2,974 -
-
Tax Rate - - - - - 28.46% 20.48% -
Total Cost 67,928 88,297 86,155 82,598 77,320 71,441 59,529 9.18%
-
Net Worth 40,632 41,603 51,210 51,959 56,092 56,775 59,173 -22.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 799 - -
Div Payout % - - - - - 37.86% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,632 41,603 51,210 51,959 56,092 56,775 59,173 -22.14%
NOSH 79,672 80,006 80,016 79,937 80,131 79,964 79,964 -0.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.95% -17.30% -8.33% -10.24% -6.72% 2.87% 4.76% -
ROE -4.78% -31.30% -12.94% -14.77% -8.69% 3.72% 5.03% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.81 94.09 99.39 93.73 90.41 91.98 78.17 3.91%
EPS -2.44 -16.28 -8.28 -9.60 -6.08 2.64 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.51 0.52 0.64 0.65 0.70 0.71 0.74 -21.95%
Adjusted Per Share Value based on latest NOSH - 80,091
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.50 34.79 36.76 34.63 33.48 34.00 28.89 3.67%
EPS -0.90 -6.02 -3.06 -3.55 -2.25 0.98 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.1878 0.1923 0.2367 0.2401 0.2593 0.2624 0.2735 -22.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.72 0.66 0.90 0.86 1.18 1.63 1.48 -
P/RPS 0.87 0.70 0.91 0.92 1.31 1.77 1.89 -40.35%
P/EPS -29.51 -4.05 -10.87 -8.96 -19.41 61.72 39.78 -
EY -3.39 -24.66 -9.20 -11.16 -5.15 1.62 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 1.41 1.27 1.41 1.32 1.69 2.30 2.00 -20.77%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 30/11/04 25/08/04 20/05/04 27/02/04 18/11/03 -
Price 0.34 0.72 0.75 0.91 0.89 1.50 1.74 -
P/RPS 0.41 0.77 0.75 0.97 0.98 1.63 2.23 -67.63%
P/EPS -13.93 -4.42 -9.06 -9.48 -14.64 56.79 46.77 -
EY -7.18 -22.61 -11.04 -10.55 -6.83 1.76 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 0.67 1.38 1.17 1.40 1.27 2.11 2.35 -56.64%

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