[AEM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.61%
YoY- -497.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 39,382 40,420 54,683 45,041 43,888 54,296 43,115 -5.87%
PBT -782 640 -976 -1,256 -2,944 320 457 -
Tax 0 0 -58 -21 0 0 215 -
NP -782 640 -1,034 -1,277 -2,944 320 672 -
-
NP to SH -782 640 -1,034 -1,277 -2,944 320 672 -
-
Tax Rate - 0.00% - - - 0.00% -47.05% -
Total Cost 40,164 39,780 55,717 46,318 46,832 53,976 42,443 -3.62%
-
Net Worth 39,099 19,764 20,984 24,419 24,533 27,000 25,554 32.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 39,099 19,764 20,984 24,419 24,533 27,000 25,554 32.88%
NOSH 186,190 94,117 95,384 93,921 94,358 100,000 94,647 57.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.99% 1.58% -1.89% -2.84% -6.71% 0.59% 1.56% -
ROE -2.00% 3.24% -4.93% -5.23% -12.00% 1.19% 2.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.15 42.95 57.33 47.96 46.51 54.30 45.55 -40.12%
EPS -0.42 0.68 -1.08 -1.36 -3.12 0.32 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.26 0.26 0.27 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 95,185
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.20 18.68 25.27 20.82 20.28 25.09 19.93 -5.88%
EPS -0.36 0.30 -0.48 -0.59 -1.36 0.15 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.0913 0.097 0.1129 0.1134 0.1248 0.1181 32.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.13 0.14 0.14 0.22 0.215 0.205 0.205 -
P/RPS 0.61 0.33 0.24 0.46 0.46 0.38 0.45 22.55%
P/EPS -30.95 20.59 -12.91 -16.18 -6.89 64.06 28.87 -
EY -3.23 4.86 -7.74 -6.18 -14.51 1.56 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.64 0.85 0.83 0.76 0.76 -12.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 21/05/14 28/02/14 -
Price 0.125 0.13 0.145 0.165 0.225 0.20 0.23 -
P/RPS 0.59 0.30 0.25 0.34 0.48 0.37 0.50 11.69%
P/EPS -29.76 19.12 -13.38 -12.13 -7.21 62.50 32.39 -
EY -3.36 5.23 -7.48 -8.24 -13.87 1.60 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.66 0.63 0.87 0.74 0.85 -20.77%

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