[AEM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -27.67%
YoY- 126.09%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 64,866 67,042 59,788 51,640 49,824 47,738 46,208 25.34%
PBT 622 486 296 1,057 1,381 1,810 5,044 -75.19%
Tax -169 -346 -124 -243 -256 -176 -96 45.74%
NP 453 140 172 814 1,125 1,634 4,948 -79.65%
-
NP to SH 453 140 172 814 1,125 1,634 4,948 -79.65%
-
Tax Rate 27.17% 71.19% 41.89% 22.99% 18.54% 9.72% 1.90% -
Total Cost 64,413 66,902 59,616 50,826 48,698 46,104 41,260 34.53%
-
Net Worth 55,350 55,350 43,000 50,571 47,164 45,655 47,576 10.60%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 55,350 55,350 43,000 50,571 47,164 45,655 47,576 10.60%
NOSH 299,404 299,404 215,000 271,367 248,235 240,294 237,884 16.55%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.70% 0.21% 0.29% 1.58% 2.26% 3.42% 10.71% -
ROE 0.82% 0.25% 0.40% 1.61% 2.39% 3.58% 10.40% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.44 24.22 27.81 20.42 20.07 19.87 19.42 13.35%
EPS 0.16 0.06 0.08 0.32 0.45 0.68 2.08 -81.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 271,367
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.98 30.99 27.63 23.87 23.03 22.06 21.36 25.33%
EPS 0.21 0.06 0.08 0.38 0.52 0.76 2.29 -79.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2558 0.1987 0.2337 0.218 0.211 0.2199 10.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.165 0.185 0.185 0.145 0.15 0.135 0.11 -
P/RPS 0.70 0.76 0.67 0.71 0.75 0.68 0.57 14.66%
P/EPS 100.73 365.71 231.25 45.04 33.09 19.85 5.29 611.79%
EY 0.99 0.27 0.43 2.22 3.02 5.04 18.91 -85.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.93 0.72 0.79 0.71 0.55 31.53%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 23/08/17 29/05/17 28/02/17 25/11/16 30/08/16 27/05/16 -
Price 0.16 0.18 0.18 0.145 0.155 0.17 0.135 -
P/RPS 0.68 0.74 0.65 0.71 0.77 0.86 0.69 -0.96%
P/EPS 97.68 355.82 225.00 45.04 34.19 25.00 6.49 508.58%
EY 1.02 0.28 0.44 2.22 2.92 4.00 15.41 -83.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.90 0.72 0.82 0.89 0.68 11.43%

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