[AME] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[AME] AME ELITE CONSORTIUM BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 71.44%
YoY- -14.32%
Quarter Report
Latest QR
Upcoming QR
AME's Result
AME's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 258,660 163,075 76,750 460,606 297,291 175,612 54,724 180.84%
PBT 42,664 26,295 11,028 81,139 48,410 24,341 6,620 245.13%
Tax -12,790 -8,050 -3,404 -22,073 -12,976 -5,768 -601 663.68%
NP 29,874 18,245 7,624 59,066 35,434 18,573 6,019 190.12%
-
NP to SH 27,682 16,973 7,214 54,617 31,858 16,716 5,323 199.26%
-
Tax Rate 29.98% 30.61% 30.87% 27.20% 26.80% 23.70% 9.08% -
Total Cost 228,786 144,830 69,126 401,540 261,857 157,039 48,705 179.69%
-
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 17,084 - - - -
Div Payout % - - - 31.28% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 685,519 672,706 683,384 674,841 653,486 636,401 640,672 4.60%
NOSH 640,672 640,672 427,115 427,115 427,115 427,115 427,115 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.55% 11.19% 9.93% 12.82% 11.92% 10.58% 11.00% -
ROE 4.04% 2.52% 1.06% 8.09% 4.88% 2.63% 0.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.37 25.45 17.97 107.84 69.60 41.12 12.81 114.50%
EPS 4.32 2.65 1.69 12.79 7.46 3.91 1.25 128.06%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.60 1.58 1.53 1.49 1.50 -20.11%
Adjusted Per Share Value based on latest NOSH - 427,115
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.51 25.54 12.02 72.14 46.56 27.50 8.57 180.86%
EPS 4.34 2.66 1.13 8.55 4.99 2.62 0.83 200.35%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 1.0737 1.0536 1.0703 1.0569 1.0235 0.9967 1.0034 4.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.89 1.58 2.59 2.20 2.45 1.91 1.75 -
P/RPS 4.68 6.21 14.41 2.04 3.52 4.65 13.66 -50.94%
P/EPS 43.74 59.64 153.34 17.20 32.85 48.80 140.42 -53.95%
EY 2.29 1.68 0.65 5.81 3.04 2.05 0.71 117.83%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.77 1.50 1.62 1.39 1.60 1.28 1.17 31.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 25/11/20 26/08/20 -
Price 1.70 1.85 2.78 2.30 2.20 2.28 1.82 -
P/RPS 4.21 7.27 15.47 2.13 3.16 5.55 14.20 -55.43%
P/EPS 39.34 69.83 164.59 17.99 29.50 58.26 146.04 -58.19%
EY 2.54 1.43 0.61 5.56 3.39 1.72 0.68 140.16%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 1.74 1.46 1.44 1.53 1.21 19.91%

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