[AEM] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 42.94%
YoY- 49.79%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 110,390 106,780 126,946 91,828 109,261 105,188 109,576 0.49%
PBT -20,002 -14,690 -12,896 -22,600 -21,280 -15,265 -25,686 -15.34%
Tax -506 0 0 0 -86 0 0 -
NP -20,508 -14,690 -12,896 -22,600 -21,366 -15,265 -25,686 -13.92%
-
NP to SH -20,508 -14,690 -12,896 -22,600 -21,366 -15,265 -25,686 -13.92%
-
Tax Rate - - - - - - - -
Total Cost 130,898 121,470 139,842 114,428 130,627 120,453 135,262 -2.16%
-
Net Worth 58,680 64,905 64,905 64,905 86,540 86,540 86,540 -22.79%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 58,680 64,905 64,905 64,905 86,540 86,540 86,540 -22.79%
NOSH 216,362 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 -78.42%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -18.58% -13.76% -10.16% -24.61% -19.56% -14.51% -23.44% -
ROE -34.95% -22.63% -19.87% -34.82% -24.69% -17.64% -29.68% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.64 4.94 5.87 4.24 5.05 4.86 5.06 7.49%
EPS -1.05 -0.68 -0.60 1.04 -0.99 -0.71 -1.18 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.03 0.04 0.04 0.04 -17.43%
Adjusted Per Share Value based on latest NOSH - 2,163,629
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 51.02 49.35 58.67 42.44 50.50 48.62 50.64 0.49%
EPS -9.48 -6.79 -5.96 -10.45 -9.88 -7.06 -11.87 -13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2712 0.30 0.30 0.30 0.40 0.40 0.40 -22.80%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.13 0.015 0.01 0.015 0.015 0.025 0.02 -
P/RPS 2.30 0.30 0.17 0.35 0.30 0.51 0.39 226.06%
P/EPS -12.40 -2.21 -1.68 -1.44 -1.52 -3.54 -1.68 278.62%
EY -8.07 -45.27 -59.61 -69.64 -65.84 -28.22 -59.36 -73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 0.50 0.33 0.50 0.38 0.63 0.50 321.15%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 28/02/24 29/11/23 30/08/23 31/05/23 24/02/23 30/11/22 -
Price 0.145 0.15 0.015 0.015 0.02 0.025 0.025 -
P/RPS 2.57 3.04 0.26 0.35 0.40 0.51 0.49 201.56%
P/EPS -13.83 -22.09 -2.52 -1.44 -2.03 -3.54 -2.11 249.83%
EY -7.23 -4.53 -39.74 -69.64 -49.38 -28.22 -47.49 -71.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 5.00 0.50 0.50 0.50 0.63 0.63 288.32%

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