[AEM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -34.02%
YoY- -196.5%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 74,002 73,844 69,856 66,148 80,409 76,933 71,366 2.44%
PBT -4,787 -2,701 -4,740 -5,764 -5,572 -7,745 -5,942 -13.38%
Tax 369 0 0 0 1,232 -12 0 -
NP -4,418 -2,701 -4,740 -5,764 -4,340 -7,757 -5,942 -17.88%
-
NP to SH -4,440 -2,820 -4,810 -5,764 -4,301 -7,765 -5,940 -17.59%
-
Tax Rate - - - - - - - -
Total Cost 78,420 76,545 74,596 71,912 84,749 84,690 77,308 0.95%
-
Net Worth 33,463 34,711 34,586 35,029 36,985 35,370 38,634 -9.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,463 34,711 34,586 35,029 36,985 35,370 38,634 -9.11%
NOSH 81,617 80,725 80,434 79,613 80,403 80,387 80,487 0.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -5.97% -3.66% -6.79% -8.71% -5.40% -10.08% -8.33% -
ROE -13.27% -8.12% -13.91% -16.45% -11.63% -21.95% -15.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.67 91.48 86.85 83.09 100.01 95.70 88.67 1.49%
EPS -5.44 -3.49 -5.98 -7.24 -5.35 -9.65 -7.38 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.43 0.44 0.46 0.44 0.48 -9.94%
Adjusted Per Share Value based on latest NOSH - 79,613
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.20 34.13 32.29 30.57 37.16 35.56 32.98 2.44%
EPS -2.05 -1.30 -2.22 -2.66 -1.99 -3.59 -2.75 -17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1604 0.1599 0.1619 0.1709 0.1635 0.1786 -9.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.41 0.47 0.40 0.25 0.31 0.31 -
P/RPS 0.42 0.45 0.54 0.48 0.25 0.32 0.35 12.88%
P/EPS -6.99 -11.74 -7.86 -5.52 -4.67 -3.21 -4.20 40.30%
EY -14.32 -8.52 -12.72 -18.10 -21.40 -31.16 -23.81 -28.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.09 0.91 0.54 0.70 0.65 26.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 05/12/06 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.40 0.43 0.38 0.38 0.37 0.30 0.34 -
P/RPS 0.44 0.47 0.44 0.46 0.37 0.31 0.38 10.23%
P/EPS -7.35 -12.31 -6.35 -5.25 -6.92 -3.11 -4.61 36.36%
EY -13.60 -8.12 -15.74 -19.05 -14.46 -32.20 -21.71 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.88 0.86 0.80 0.68 0.71 23.89%

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