[AEM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 70.34%
YoY- 73.94%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 63,130 61,296 59,648 56,652 61,194 60,332 59,992 3.44%
PBT -490 -154 -264 -616 -1,995 -804 -1,524 -52.97%
Tax -361 -154 -230 0 -82 -109 36 -
NP -851 -309 -494 -616 -2,077 -913 -1,488 -31.03%
-
NP to SH -851 -309 -494 -616 -2,077 -913 -1,488 -31.03%
-
Tax Rate - - - - - - - -
Total Cost 63,981 61,605 60,142 57,268 63,271 61,245 61,480 2.68%
-
Net Worth 62,899 61,884 56,886 53,892 53,892 56,886 53,892 10.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 62,899 61,884 56,886 53,892 53,892 56,886 53,892 10.82%
NOSH 329,344 329,344 299,404 299,404 299,404 299,404 299,404 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.35% -0.50% -0.83% -1.09% -3.39% -1.51% -2.48% -
ROE -1.35% -0.50% -0.87% -1.14% -3.85% -1.61% -2.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.07 19.81 19.92 18.92 20.44 20.15 20.04 0.09%
EPS -0.27 -0.09 -0.16 -0.20 -0.69 -0.31 -0.50 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.18 0.18 0.19 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 29.18 28.33 27.57 26.18 28.28 27.88 27.73 3.44%
EPS -0.39 -0.14 -0.23 -0.28 -0.96 -0.42 -0.69 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2907 0.286 0.2629 0.2491 0.2491 0.2629 0.2491 10.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.11 0.105 0.095 0.105 0.11 0.125 0.14 -
P/RPS 0.55 0.53 0.48 0.55 0.54 0.62 0.70 -14.81%
P/EPS -40.65 -105.03 -57.58 -51.03 -15.86 -40.98 -28.17 27.61%
EY -2.46 -0.95 -1.74 -1.96 -6.31 -2.44 -3.55 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.58 0.61 0.66 0.78 -20.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 26/08/19 27/05/19 28/02/19 26/11/18 23/08/18 -
Price 0.08 0.095 0.09 0.09 0.12 0.125 0.13 -
P/RPS 0.40 0.48 0.45 0.48 0.59 0.62 0.65 -27.58%
P/EPS -29.57 -95.03 -54.55 -43.74 -17.30 -40.98 -26.16 8.48%
EY -3.38 -1.05 -1.83 -2.29 -5.78 -2.44 -3.82 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.47 0.50 0.67 0.66 0.72 -32.34%

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