[AEM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -54.87%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,888 54,296 43,115 43,268 43,946 44,608 49,736 -8.02%
PBT -2,944 320 457 380 712 1,164 -741 151.48%
Tax 0 0 215 -58 0 0 -25 -
NP -2,944 320 672 321 712 1,164 -766 145.96%
-
NP to SH -2,944 320 672 321 712 1,164 -766 145.96%
-
Tax Rate - 0.00% -47.05% 15.26% 0.00% 0.00% - -
Total Cost 46,832 53,976 42,443 42,946 43,234 43,444 50,502 -4.91%
-
Net Worth 24,533 27,000 25,554 24,099 25,294 24,406 25,584 -2.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,533 27,000 25,554 24,099 25,294 24,406 25,584 -2.76%
NOSH 94,358 100,000 94,647 92,692 93,684 93,870 94,756 -0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.71% 0.59% 1.56% 0.74% 1.62% 2.61% -1.54% -
ROE -12.00% 1.19% 2.63% 1.33% 2.81% 4.77% -2.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.51 54.30 45.55 46.68 46.91 47.52 52.49 -7.76%
EPS -3.12 0.32 0.71 0.35 0.76 1.24 -0.81 146.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.26 0.27 0.26 0.27 -2.49%
Adjusted Per Share Value based on latest NOSH - 95,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.28 25.09 19.93 20.00 20.31 20.62 22.99 -8.04%
EPS -1.36 0.15 0.31 0.15 0.33 0.54 -0.35 147.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1248 0.1181 0.1114 0.1169 0.1128 0.1182 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.205 0.205 0.21 0.21 0.225 0.22 -
P/RPS 0.46 0.38 0.45 0.45 0.45 0.47 0.42 6.27%
P/EPS -6.89 64.06 28.87 60.58 27.63 18.15 -27.21 -60.07%
EY -14.51 1.56 3.46 1.65 3.62 5.51 -3.67 150.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.76 0.81 0.78 0.87 0.81 1.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.225 0.20 0.23 0.21 0.21 0.225 0.225 -
P/RPS 0.48 0.37 0.50 0.45 0.45 0.47 0.43 7.63%
P/EPS -7.21 62.50 32.39 60.58 27.63 18.15 -27.83 -59.46%
EY -13.87 1.60 3.09 1.65 3.62 5.51 -3.59 146.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.85 0.81 0.78 0.87 0.83 3.19%

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