[AEM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -96.56%
YoY- -716.62%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 76,933 71,366 65,980 75,274 79,530 74,924 72,448 4.08%
PBT -7,745 -5,942 -1,948 -12,724 -6,324 -7,242 -4,420 45.29%
Tax -12 0 0 -299 -301 -432 -452 -91.08%
NP -7,757 -5,942 -1,948 -13,023 -6,625 -7,674 -4,872 36.31%
-
NP to SH -7,765 -5,940 -1,944 -13,023 -6,625 -7,674 -4,872 36.40%
-
Tax Rate - - - - - - - -
Total Cost 84,690 77,308 67,928 88,297 86,155 82,598 77,320 6.25%
-
Net Worth 35,370 38,634 40,632 41,603 51,210 51,959 56,092 -26.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,370 38,634 40,632 41,603 51,210 51,959 56,092 -26.44%
NOSH 80,387 80,487 79,672 80,006 80,016 79,937 80,131 0.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -10.08% -8.33% -2.95% -17.30% -8.33% -10.24% -6.72% -
ROE -21.95% -15.38% -4.78% -31.30% -12.94% -14.77% -8.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 95.70 88.67 82.81 94.09 99.39 93.73 90.41 3.86%
EPS -9.65 -7.38 -2.44 -16.28 -8.28 -9.60 -6.08 36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.51 0.52 0.64 0.65 0.70 -26.60%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.56 32.98 30.50 34.79 36.76 34.63 33.48 4.09%
EPS -3.59 -2.75 -0.90 -6.02 -3.06 -3.55 -2.25 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.1786 0.1878 0.1923 0.2367 0.2401 0.2593 -26.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.31 0.72 0.66 0.90 0.86 1.18 -
P/RPS 0.32 0.35 0.87 0.70 0.91 0.92 1.31 -60.88%
P/EPS -3.21 -4.20 -29.51 -4.05 -10.87 -8.96 -19.41 -69.83%
EY -31.16 -23.81 -3.39 -24.66 -9.20 -11.16 -5.15 231.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 1.41 1.27 1.41 1.32 1.69 -44.40%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 28/02/05 30/11/04 25/08/04 20/05/04 -
Price 0.30 0.34 0.34 0.72 0.75 0.91 0.89 -
P/RPS 0.31 0.38 0.41 0.77 0.75 0.97 0.98 -53.54%
P/EPS -3.11 -4.61 -13.93 -4.42 -9.06 -9.48 -14.64 -64.36%
EY -32.20 -21.71 -7.18 -22.61 -11.04 -10.55 -6.83 180.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.67 1.38 1.17 1.40 1.27 -34.03%

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