[AEM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -52.38%
YoY- -72.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,683 45,041 43,888 54,296 43,115 43,268 43,946 15.64%
PBT -976 -1,256 -2,944 320 457 380 712 -
Tax -58 -21 0 0 215 -58 0 -
NP -1,034 -1,277 -2,944 320 672 321 712 -
-
NP to SH -1,034 -1,277 -2,944 320 672 321 712 -
-
Tax Rate - - - 0.00% -47.05% 15.26% 0.00% -
Total Cost 55,717 46,318 46,832 53,976 42,443 42,946 43,234 18.36%
-
Net Worth 20,984 24,419 24,533 27,000 25,554 24,099 25,294 -11.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 20,984 24,419 24,533 27,000 25,554 24,099 25,294 -11.67%
NOSH 95,384 93,921 94,358 100,000 94,647 92,692 93,684 1.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.89% -2.84% -6.71% 0.59% 1.56% 0.74% 1.62% -
ROE -4.93% -5.23% -12.00% 1.19% 2.63% 1.33% 2.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.33 47.96 46.51 54.30 45.55 46.68 46.91 14.26%
EPS -1.08 -1.36 -3.12 0.32 0.71 0.35 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.26 0.27 0.27 0.26 0.27 -12.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.27 20.82 20.28 25.09 19.93 20.00 20.31 15.63%
EPS -0.48 -0.59 -1.36 0.15 0.31 0.15 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.1129 0.1134 0.1248 0.1181 0.1114 0.1169 -11.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.22 0.215 0.205 0.205 0.21 0.21 -
P/RPS 0.24 0.46 0.46 0.38 0.45 0.45 0.45 -34.15%
P/EPS -12.91 -16.18 -6.89 64.06 28.87 60.58 27.63 -
EY -7.74 -6.18 -14.51 1.56 3.46 1.65 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.83 0.76 0.76 0.81 0.78 -12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 21/05/14 28/02/14 29/11/13 20/08/13 -
Price 0.145 0.165 0.225 0.20 0.23 0.21 0.21 -
P/RPS 0.25 0.34 0.48 0.37 0.50 0.45 0.45 -32.34%
P/EPS -13.38 -12.13 -7.21 62.50 32.39 60.58 27.63 -
EY -7.48 -8.24 -13.87 1.60 3.09 1.65 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.87 0.74 0.85 0.81 0.78 -10.51%

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