[AEM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -78.01%
YoY- -524.59%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 53,688 45,748 69,129 77,392 78,016 75,984 78,861 -22.62%
PBT -3,348 -3,776 -6,350 -385 -302 -280 -628 205.48%
Tax 2 4 -137 -181 -2 -4 -96 -
NP -3,346 -3,772 -6,487 -566 -304 -284 -724 177.71%
-
NP to SH -3,430 -3,576 -6,616 -690 -388 -376 -751 175.53%
-
Tax Rate - - - - - - - -
Total Cost 57,034 49,520 75,616 77,958 78,320 76,268 79,585 -19.93%
-
Net Worth 26,189 26,988 27,034 33,967 33,823 34,181 33,752 -15.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,189 26,988 27,034 33,967 33,823 34,181 33,752 -15.57%
NOSH 84,482 84,339 84,482 84,917 84,347 85,454 84,382 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.23% -8.25% -9.38% -0.73% -0.39% -0.37% -0.92% -
ROE -13.10% -13.25% -24.47% -2.03% -1.15% -1.10% -2.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.55 54.24 81.83 91.14 92.49 88.92 93.46 -22.69%
EPS -4.06 -4.24 -7.83 -0.81 -0.46 -0.44 -0.89 175.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.40 0.401 0.40 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 85,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.81 21.14 31.95 35.77 36.06 35.12 36.45 -22.63%
EPS -1.59 -1.65 -3.06 -0.32 -0.18 -0.17 -0.35 174.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1247 0.1249 0.157 0.1563 0.158 0.156 -15.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.12 0.09 0.26 0.23 0.25 0.29 -
P/RPS 0.20 0.22 0.11 0.29 0.25 0.28 0.31 -25.35%
P/EPS -3.20 -2.83 -1.15 -31.97 -50.00 -56.82 -32.58 -78.74%
EY -31.23 -35.33 -87.01 -3.13 -2.00 -1.76 -3.07 370.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.28 0.65 0.57 0.63 0.72 -30.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 -
Price 0.11 0.12 0.12 0.10 0.20 0.23 0.26 -
P/RPS 0.17 0.22 0.15 0.11 0.22 0.26 0.28 -28.32%
P/EPS -2.71 -2.83 -1.53 -12.30 -43.48 -52.27 -29.21 -79.53%
EY -36.91 -35.33 -65.26 -8.13 -2.30 -1.91 -3.42 389.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.25 0.50 0.58 0.65 -33.83%

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