[AEM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 72.95%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,924 72,448 73,553 62,504 55,434 52,420 69,209 5.43%
PBT -7,242 -4,420 2,952 3,741 2,460 2,332 7,745 -
Tax -432 -452 -840 -766 -740 -800 -2,492 -68.94%
NP -7,674 -4,872 2,112 2,974 1,720 1,532 5,253 -
-
NP to SH -7,674 -4,872 2,112 2,974 1,720 1,924 7,044 -
-
Tax Rate - - 28.46% 20.48% 30.08% 34.31% 32.18% -
Total Cost 82,598 77,320 71,441 59,529 53,714 50,888 63,956 18.61%
-
Net Worth 51,959 56,092 56,775 59,173 55,740 72,150 47,576 6.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 799 - - - - -
Div Payout % - - 37.86% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 51,959 56,092 56,775 59,173 55,740 72,150 47,576 6.05%
NOSH 79,937 80,131 79,964 79,964 79,629 100,208 66,078 13.54%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -10.24% -6.72% 2.87% 4.76% 3.10% 2.92% 7.59% -
ROE -14.77% -8.69% 3.72% 5.03% 3.09% 2.67% 14.81% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.73 90.41 91.98 78.17 69.61 52.31 104.74 -7.14%
EPS -9.60 -6.08 2.64 3.72 2.16 1.92 10.66 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.71 0.74 0.70 0.72 0.72 -6.59%
Adjusted Per Share Value based on latest NOSH - 80,175
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.63 33.48 34.00 28.89 25.62 24.23 31.99 5.43%
EPS -3.55 -2.25 0.98 1.37 0.79 0.89 3.26 -
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2593 0.2624 0.2735 0.2576 0.3335 0.2199 6.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.18 1.63 1.48 1.28 0.96 1.03 -
P/RPS 0.92 1.31 1.77 1.89 1.84 1.84 0.98 -4.12%
P/EPS -8.96 -19.41 61.72 39.78 59.26 50.00 9.66 -
EY -11.16 -5.15 1.62 2.51 1.69 2.00 10.35 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.69 2.30 2.00 1.83 1.33 1.43 -5.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 -
Price 0.91 0.89 1.50 1.74 1.58 0.94 0.91 -
P/RPS 0.97 0.98 1.63 2.23 2.27 1.80 0.87 7.53%
P/EPS -9.48 -14.64 56.79 46.77 73.15 48.96 8.54 -
EY -10.55 -6.83 1.76 2.14 1.37 2.04 11.71 -
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.27 2.11 2.35 2.26 1.31 1.26 7.28%

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