[AEM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -18.6%
YoY- -91.43%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 63,572 62,145 64,866 67,042 59,788 51,640 49,824 17.65%
PBT -2,364 -990 622 486 296 1,057 1,381 -
Tax 0 -257 -169 -346 -124 -243 -256 -
NP -2,364 -1,247 453 140 172 814 1,125 -
-
NP to SH -2,364 -1,247 453 140 172 814 1,125 -
-
Tax Rate - - 27.17% 71.19% 41.89% 22.99% 18.54% -
Total Cost 65,936 63,392 64,413 66,902 59,616 50,826 48,698 22.41%
-
Net Worth 56,886 52,582 55,350 55,350 43,000 50,571 47,164 13.32%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 56,886 52,582 55,350 55,350 43,000 50,571 47,164 13.32%
NOSH 299,404 299,404 299,404 299,404 215,000 271,367 248,235 13.32%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -3.72% -2.01% 0.70% 0.21% 0.29% 1.58% 2.26% -
ROE -4.16% -2.37% 0.82% 0.25% 0.40% 1.61% 2.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.23 22.46 23.44 24.22 27.81 20.42 20.07 3.82%
EPS -0.80 -0.45 0.16 0.06 0.08 0.32 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.20 0.20 0.20 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 299,404
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 29.38 28.72 29.98 30.99 27.63 23.87 23.03 17.64%
EPS -1.09 -0.58 0.21 0.06 0.08 0.38 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.243 0.2558 0.2558 0.1987 0.2337 0.218 13.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.135 0.15 0.165 0.185 0.185 0.145 0.15 -
P/RPS 0.64 0.67 0.70 0.76 0.67 0.71 0.75 -10.04%
P/EPS -17.10 -33.29 100.73 365.71 231.25 45.04 33.09 -
EY -5.85 -3.00 0.99 0.27 0.43 2.22 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.83 0.93 0.93 0.72 0.79 -6.87%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 27/11/17 23/08/17 29/05/17 28/02/17 25/11/16 -
Price 0.155 0.15 0.16 0.18 0.18 0.145 0.155 -
P/RPS 0.73 0.67 0.68 0.74 0.65 0.71 0.77 -3.49%
P/EPS -19.63 -33.29 97.68 355.82 225.00 45.04 34.19 -
EY -5.09 -3.00 1.02 0.28 0.44 2.22 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.80 0.90 0.90 0.72 0.82 0.00%

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 ⃤ & 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