[AEM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 44.61%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 73,844 69,856 66,148 80,409 76,933 71,366 65,980 7.78%
PBT -2,701 -4,740 -5,764 -5,572 -7,745 -5,942 -1,948 24.31%
Tax 0 0 0 1,232 -12 0 0 -
NP -2,701 -4,740 -5,764 -4,340 -7,757 -5,942 -1,948 24.31%
-
NP to SH -2,820 -4,810 -5,764 -4,301 -7,765 -5,940 -1,944 28.11%
-
Tax Rate - - - - - - - -
Total Cost 76,545 74,596 71,912 84,749 84,690 77,308 67,928 8.27%
-
Net Worth 34,711 34,586 35,029 36,985 35,370 38,634 40,632 -9.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 34,711 34,586 35,029 36,985 35,370 38,634 40,632 -9.95%
NOSH 80,725 80,434 79,613 80,403 80,387 80,487 79,672 0.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.66% -6.79% -8.71% -5.40% -10.08% -8.33% -2.95% -
ROE -8.12% -13.91% -16.45% -11.63% -21.95% -15.38% -4.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.48 86.85 83.09 100.01 95.70 88.67 82.81 6.85%
EPS -3.49 -5.98 -7.24 -5.35 -9.65 -7.38 -2.44 26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.46 0.44 0.48 0.51 -10.74%
Adjusted Per Share Value based on latest NOSH - 80,297
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.13 32.29 30.57 37.16 35.56 32.98 30.50 7.77%
EPS -1.30 -2.22 -2.66 -1.99 -3.59 -2.75 -0.90 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1599 0.1619 0.1709 0.1635 0.1786 0.1878 -9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.47 0.40 0.25 0.31 0.31 0.72 -
P/RPS 0.45 0.54 0.48 0.25 0.32 0.35 0.87 -35.53%
P/EPS -11.74 -7.86 -5.52 -4.67 -3.21 -4.20 -29.51 -45.87%
EY -8.52 -12.72 -18.10 -21.40 -31.16 -23.81 -3.39 84.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.91 0.54 0.70 0.65 1.41 -23.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/12/06 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.43 0.38 0.38 0.37 0.30 0.34 0.34 -
P/RPS 0.47 0.44 0.46 0.37 0.31 0.38 0.41 9.52%
P/EPS -12.31 -6.35 -5.25 -6.92 -3.11 -4.61 -13.93 -7.90%
EY -8.12 -15.74 -19.05 -14.46 -32.20 -21.71 -7.18 8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.86 0.80 0.68 0.71 0.67 30.57%

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