[AEM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -39.56%
YoY- 73.53%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,017 48,594 49,032 59,952 59,740 53,688 45,748 6.12%
PBT -2,164 -3,716 -5,500 -1,633 -1,096 -3,348 -3,776 -30.98%
Tax -65 0 0 -1 1 2 4 -
NP -2,229 -3,716 -5,500 -1,634 -1,094 -3,346 -3,772 -29.55%
-
NP to SH -2,229 -3,716 -5,500 -1,751 -1,254 -3,430 -3,576 -27.00%
-
Tax Rate - - - - - - - -
Total Cost 52,246 52,310 54,532 61,586 60,834 57,034 49,520 3.63%
-
Net Worth 28,795 29,237 27,859 25,376 26,280 26,189 26,988 4.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,795 29,237 27,859 25,376 26,280 26,189 26,988 4.41%
NOSH 92,888 94,314 89,869 84,589 84,774 84,482 84,339 6.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.46% -7.65% -11.22% -2.73% -1.83% -6.23% -8.25% -
ROE -7.74% -12.71% -19.74% -6.90% -4.77% -13.10% -13.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.85 51.52 54.56 70.87 70.47 63.55 54.24 -0.47%
EPS -2.40 -3.94 -6.12 -2.07 -1.48 -4.06 -4.24 -31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.30 0.31 0.31 0.32 -2.09%
Adjusted Per Share Value based on latest NOSH - 84,375
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.12 22.46 22.66 27.71 27.61 24.81 21.14 6.14%
EPS -1.03 -1.72 -2.54 -0.81 -0.58 -1.59 -1.65 -26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1351 0.1288 0.1173 0.1215 0.121 0.1247 4.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.53 0.74 0.42 0.14 0.13 0.12 -
P/RPS 0.63 1.03 1.36 0.59 0.20 0.20 0.22 101.52%
P/EPS -14.17 -13.45 -12.09 -20.29 -9.46 -3.20 -2.83 192.39%
EY -7.06 -7.43 -8.27 -4.93 -10.57 -31.23 -35.33 -65.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.71 2.39 1.40 0.45 0.42 0.38 102.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 17/05/10 22/02/10 30/11/09 25/08/09 29/05/09 -
Price 0.32 0.47 0.57 1.01 0.28 0.11 0.12 -
P/RPS 0.59 0.91 1.04 1.43 0.40 0.17 0.22 92.91%
P/EPS -13.33 -11.93 -9.31 -48.79 -18.92 -2.71 -2.83 180.72%
EY -7.50 -8.38 -10.74 -2.05 -5.29 -36.91 -35.33 -64.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.52 1.84 3.37 0.90 0.35 0.38 94.28%

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