[AEM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -62.34%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 46,290 53,906 51,352 52,844 49,599 50,017 48,594 -3.17%
PBT -3,728 -2,481 -3,012 -4,156 -2,407 -2,164 -3,716 0.21%
Tax -65 0 0 0 -70 -65 0 -
NP -3,793 -2,481 -3,012 -4,156 -2,477 -2,229 -3,716 1.37%
-
NP to SH -3,793 -2,481 -3,012 -4,156 -2,560 -2,229 -3,716 1.37%
-
Tax Rate - - - - - - - -
Total Cost 50,083 56,387 54,364 57,000 52,076 52,246 52,310 -2.85%
-
Net Worth 25,363 25,506 25,413 26,447 28,872 28,795 29,237 -9.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 25,363 25,506 25,413 26,447 28,872 28,795 29,237 -9.01%
NOSH 93,940 94,466 94,124 94,454 96,240 92,888 94,314 -0.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.19% -4.60% -5.87% -7.86% -4.99% -4.46% -7.65% -
ROE -14.95% -9.73% -11.85% -15.71% -8.87% -7.74% -12.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.28 57.06 54.56 55.95 51.54 53.85 51.52 -2.91%
EPS -4.02 -2.63 -3.20 -4.40 -2.66 -2.40 -3.94 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.28 0.30 0.31 0.31 -8.77%
Adjusted Per Share Value based on latest NOSH - 94,454
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.39 24.91 23.73 24.42 22.92 23.12 22.46 -3.19%
EPS -1.75 -1.15 -1.39 -1.92 -1.18 -1.03 -1.72 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.1179 0.1175 0.1222 0.1334 0.1331 0.1351 -9.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.32 0.19 0.27 0.34 0.31 0.34 0.53 -
P/RPS 0.65 0.33 0.49 0.61 0.60 0.63 1.03 -26.36%
P/EPS -7.93 -7.23 -8.44 -7.73 -11.65 -14.17 -13.45 -29.61%
EY -12.62 -13.82 -11.85 -12.94 -8.58 -7.06 -7.43 42.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.70 1.00 1.21 1.03 1.10 1.71 -21.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 19/11/10 18/08/10 -
Price 0.31 0.28 0.20 0.29 0.34 0.32 0.47 -
P/RPS 0.63 0.49 0.37 0.52 0.66 0.59 0.91 -21.68%
P/EPS -7.68 -10.66 -6.25 -6.59 -12.78 -13.33 -11.93 -25.38%
EY -13.02 -9.38 -16.00 -15.17 -7.82 -7.50 -8.38 34.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.04 0.74 1.04 1.13 1.03 1.52 -16.92%

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