[AEM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.34%
YoY- 126.75%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,574 43,115 32,451 21,973 11,152 49,736 37,943 -49.63%
PBT 80 457 285 356 291 -741 125 -25.75%
Tax 0 215 -44 0 0 -25 0 -
NP 80 672 241 356 291 -766 125 -25.75%
-
NP to SH 80 672 241 356 291 -766 125 -25.75%
-
Tax Rate 0.00% -47.05% 15.44% 0.00% 0.00% - 0.00% -
Total Cost 13,494 42,443 32,210 21,617 10,861 50,502 37,818 -49.72%
-
Net Worth 27,000 25,554 24,099 25,294 24,406 25,584 26,923 0.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 27,000 25,554 24,099 25,294 24,406 25,584 26,923 0.19%
NOSH 100,000 94,647 92,692 93,684 93,870 94,756 96,153 2.65%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.59% 1.56% 0.74% 1.62% 2.61% -1.54% 0.33% -
ROE 0.30% 2.63% 1.00% 1.41% 1.19% -2.99% 0.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.57 45.55 35.01 23.45 11.88 52.49 39.46 -50.94%
EPS 0.08 0.71 0.26 0.38 0.31 -0.81 0.13 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.27 0.26 0.27 0.28 -2.39%
Adjusted Per Share Value based on latest NOSH - 92,857
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.27 19.93 15.00 10.16 5.15 22.99 17.54 -49.66%
EPS 0.04 0.31 0.11 0.16 0.13 -0.35 0.06 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1181 0.1114 0.1169 0.1128 0.1182 0.1244 0.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.205 0.205 0.21 0.21 0.225 0.22 0.20 -
P/RPS 1.51 0.45 0.60 0.90 1.89 0.42 0.51 106.32%
P/EPS 256.25 28.87 80.77 55.26 72.58 -27.21 153.85 40.55%
EY 0.39 3.46 1.24 1.81 1.38 -3.67 0.65 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.81 0.78 0.87 0.81 0.71 4.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 -
Price 0.20 0.23 0.21 0.21 0.225 0.225 0.21 -
P/RPS 1.47 0.50 0.60 0.90 1.89 0.43 0.53 97.52%
P/EPS 250.00 32.39 80.77 55.26 72.58 -27.83 161.54 33.83%
EY 0.40 3.09 1.24 1.81 1.38 -3.59 0.62 -25.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 0.81 0.78 0.87 0.83 0.75 -0.89%

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