[AEM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 169.47%
YoY- 110.42%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 44,608 49,736 50,590 53,338 50,796 46,290 53,906 -11.84%
PBT 1,164 -741 166 314 -452 -3,728 -2,481 -
Tax 0 -25 0 0 0 -65 0 -
NP 1,164 -766 166 314 -452 -3,793 -2,481 -
-
NP to SH 1,164 -766 166 314 -452 -3,793 -2,481 -
-
Tax Rate 0.00% - 0.00% 0.00% - - - -
Total Cost 43,444 50,502 50,424 53,024 51,248 50,083 56,387 -15.94%
-
Net Worth 24,406 25,584 26,922 24,935 25,425 25,363 25,506 -2.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 24,406 25,584 26,922 24,935 25,425 25,363 25,506 -2.89%
NOSH 93,870 94,756 96,153 92,352 94,166 93,940 94,466 -0.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.61% -1.54% 0.33% 0.59% -0.89% -8.19% -4.60% -
ROE 4.77% -2.99% 0.62% 1.26% -1.78% -14.95% -9.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.52 52.49 52.61 57.75 53.94 49.28 57.06 -11.47%
EPS 1.24 -0.81 0.17 0.34 -0.48 -4.02 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.28 0.27 0.27 0.27 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 93,103
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.62 22.99 23.38 24.65 23.48 21.39 24.91 -11.82%
EPS 0.54 -0.35 0.08 0.15 -0.21 -1.75 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1182 0.1244 0.1152 0.1175 0.1172 0.1179 -2.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.22 0.20 0.21 0.28 0.32 0.19 -
P/RPS 0.47 0.42 0.38 0.36 0.52 0.65 0.33 26.55%
P/EPS 18.15 -27.21 115.38 61.76 -58.33 -7.93 -7.23 -
EY 5.51 -3.67 0.87 1.62 -1.71 -12.62 -13.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.71 0.78 1.04 1.19 0.70 15.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 29/11/11 -
Price 0.225 0.225 0.21 0.21 0.20 0.31 0.28 -
P/RPS 0.47 0.43 0.40 0.36 0.37 0.63 0.49 -2.73%
P/EPS 18.15 -27.83 121.15 61.76 -41.67 -7.68 -10.66 -
EY 5.51 -3.59 0.83 1.62 -2.40 -13.02 -9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.75 0.78 0.74 1.15 1.04 -11.20%

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