[AEM] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 24.31%
YoY- -197.54%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 109,624 137,116 140,169 144,760 116,292 86,035 74,940 28.95%
PBT -41,920 -57,409 -17,422 -10,878 -14,388 -9,918 -3,721 404.77%
Tax 0 -8 -10 -12 0 -23 0 -
NP -41,920 -57,417 -17,433 -10,890 -14,388 -9,941 -3,721 404.77%
-
NP to SH -41,920 -57,417 -17,433 -10,890 -14,388 -11,346 -3,721 404.77%
-
Tax Rate - - - - - - - -
Total Cost 151,544 194,533 157,602 155,650 130,680 95,976 78,661 55.01%
-
Net Worth 86,540 78,577 82,668 68,797 64,923 58,510 57,961 30.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 86,540 78,577 82,668 68,797 64,923 58,510 57,961 30.72%
NOSH 2,163,629 2,163,629 2,163,629 2,163,629 721,209 554,776 513,776 161.46%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -38.24% -41.87% -12.44% -7.52% -12.37% -11.55% -4.97% -
ROE -48.44% -73.07% -21.09% -15.83% -22.16% -19.39% -6.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.07 8.72 10.17 14.73 19.70 20.59 19.39 -59.21%
EPS -1.92 -3.65 -1.27 -1.10 -2.44 -2.38 -0.96 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.06 0.07 0.11 0.14 0.15 -58.67%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.67 63.37 64.78 66.91 53.75 39.76 34.64 28.94%
EPS -19.37 -26.54 -8.06 -5.03 -6.65 -5.24 -1.72 404.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3632 0.3821 0.318 0.3001 0.2704 0.2679 30.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.02 0.03 0.05 0.045 0.085 0.13 -
P/RPS 0.49 0.23 0.29 0.34 0.23 0.41 0.67 -18.87%
P/EPS -1.29 -0.55 -2.37 -4.51 -1.85 -3.13 -13.50 -79.18%
EY -77.50 -182.68 -42.18 -22.16 -54.17 -31.94 -7.41 380.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.50 0.71 0.41 0.61 0.87 -19.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 18/05/22 18/05/22 30/08/21 29/06/21 26/02/21 -
Price 0.015 0.03 0.035 0.035 0.045 0.045 0.095 -
P/RPS 0.30 0.34 0.34 0.24 0.23 0.22 0.49 -27.96%
P/EPS -0.77 -0.82 -2.77 -3.16 -1.85 -1.66 -9.87 -81.82%
EY -129.17 -121.78 -36.15 -31.66 -54.17 -60.33 -10.14 447.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.58 0.50 0.41 0.32 0.63 -28.67%

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