[AEM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 251.96%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,115 43,268 43,946 44,608 49,736 50,590 53,338 -13.19%
PBT 457 380 712 1,164 -741 166 314 28.33%
Tax 215 -58 0 0 -25 0 0 -
NP 672 321 712 1,164 -766 166 314 65.84%
-
NP to SH 672 321 712 1,164 -766 166 314 65.84%
-
Tax Rate -47.05% 15.26% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 42,443 42,946 43,234 43,444 50,502 50,424 53,024 -13.75%
-
Net Worth 25,554 24,099 25,294 24,406 25,584 26,922 24,935 1.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,554 24,099 25,294 24,406 25,584 26,922 24,935 1.64%
NOSH 94,647 92,692 93,684 93,870 94,756 96,153 92,352 1.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.56% 0.74% 1.62% 2.61% -1.54% 0.33% 0.59% -
ROE 2.63% 1.33% 2.81% 4.77% -2.99% 0.62% 1.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.55 46.68 46.91 47.52 52.49 52.61 57.75 -14.59%
EPS 0.71 0.35 0.76 1.24 -0.81 0.17 0.34 63.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.26 0.27 0.28 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 93,870
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.93 20.00 20.31 20.62 22.99 23.38 24.65 -13.17%
EPS 0.31 0.15 0.33 0.54 -0.35 0.08 0.15 62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1114 0.1169 0.1128 0.1182 0.1244 0.1152 1.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.21 0.21 0.225 0.22 0.20 0.21 -
P/RPS 0.45 0.45 0.45 0.47 0.42 0.38 0.36 15.99%
P/EPS 28.87 60.58 27.63 18.15 -27.21 115.38 61.76 -39.68%
EY 3.46 1.65 3.62 5.51 -3.67 0.87 1.62 65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.78 0.87 0.81 0.71 0.78 -1.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.23 0.21 0.21 0.225 0.225 0.21 0.21 -
P/RPS 0.50 0.45 0.45 0.47 0.43 0.40 0.36 24.40%
P/EPS 32.39 60.58 27.63 18.15 -27.83 121.15 61.76 -34.89%
EY 3.09 1.65 3.62 5.51 -3.59 0.83 1.62 53.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.78 0.87 0.83 0.75 0.78 5.88%

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