[AEM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.37%
YoY- 63.68%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 82,488 77,200 74,002 73,844 69,856 66,148 80,409 1.72%
PBT -364 -836 -4,787 -2,701 -4,740 -5,764 -5,572 -83.86%
Tax -12 -16 369 0 0 0 1,232 -
NP -376 -852 -4,418 -2,701 -4,740 -5,764 -4,340 -80.50%
-
NP to SH -300 -644 -4,440 -2,820 -4,810 -5,764 -4,301 -83.13%
-
Tax Rate - - - - - - - -
Total Cost 82,864 78,052 78,420 76,545 74,596 71,912 84,749 -1.49%
-
Net Worth 34,391 34,742 33,463 34,711 34,586 35,029 36,985 -4.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 34,391 34,742 33,463 34,711 34,586 35,029 36,985 -4.74%
NOSH 83,333 84,736 81,617 80,725 80,434 79,613 80,403 2.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.46% -1.10% -5.97% -3.66% -6.79% -8.71% -5.40% -
ROE -0.87% -1.85% -13.27% -8.12% -13.91% -16.45% -11.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.99 91.11 90.67 91.48 86.85 83.09 100.01 -0.68%
EPS -0.36 -0.76 -5.44 -3.49 -5.98 -7.24 -5.35 -83.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4127 0.41 0.41 0.43 0.43 0.44 0.46 -6.99%
Adjusted Per Share Value based on latest NOSH - 80,555
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.12 35.68 34.20 34.13 32.29 30.57 37.16 1.71%
EPS -0.14 -0.30 -2.05 -1.30 -2.22 -2.66 -1.99 -83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1606 0.1547 0.1604 0.1599 0.1619 0.1709 -4.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.37 0.38 0.41 0.47 0.40 0.25 -
P/RPS 0.32 0.41 0.42 0.45 0.54 0.48 0.25 17.94%
P/EPS -88.89 -48.68 -6.99 -11.74 -7.86 -5.52 -4.67 616.74%
EY -1.13 -2.05 -14.32 -8.52 -12.72 -18.10 -21.40 -86.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 0.93 0.95 1.09 0.91 0.54 27.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 28/02/07 05/12/06 24/08/06 30/05/06 28/02/06 -
Price 0.28 0.29 0.40 0.43 0.38 0.38 0.37 -
P/RPS 0.28 0.32 0.44 0.47 0.44 0.46 0.37 -16.99%
P/EPS -77.78 -38.16 -7.35 -12.31 -6.35 -5.25 -6.92 404.00%
EY -1.29 -2.62 -13.60 -8.12 -15.74 -19.05 -14.46 -80.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.98 1.00 0.88 0.86 0.80 -10.29%

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