[AEM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -33.95%
YoY- 308.95%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 14,947 51,640 37,368 23,869 11,552 42,516 30,920 -38.37%
PBT 74 1,057 1,036 905 1,261 -3,070 101 -18.71%
Tax -31 -243 -192 -88 -24 -50 0 -
NP 43 814 844 817 1,237 -3,120 101 -43.37%
-
NP to SH 43 814 844 817 1,237 -3,120 101 -43.37%
-
Tax Rate 41.89% 22.99% 18.53% 9.72% 1.90% - 0.00% -
Total Cost 14,904 50,826 36,524 23,052 10,315 45,636 30,819 -38.36%
-
Net Worth 43,000 50,571 47,164 45,655 47,576 31,951 35,349 13.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 43,000 50,571 47,164 45,655 47,576 31,951 35,349 13.93%
NOSH 215,000 271,367 248,235 240,294 237,884 187,951 168,333 17.70%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.29% 1.58% 2.26% 3.42% 10.71% -7.34% 0.33% -
ROE 0.10% 1.61% 1.79% 1.79% 2.60% -9.76% 0.29% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.95 20.42 15.05 9.93 4.86 22.62 18.37 -47.65%
EPS 0.02 0.32 0.34 0.34 0.52 -1.66 0.06 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.20 0.17 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 233,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.91 23.87 17.27 11.03 5.34 19.65 14.29 -38.36%
EPS 0.02 0.38 0.39 0.38 0.57 -1.44 0.05 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2337 0.218 0.211 0.2199 0.1477 0.1634 13.91%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.145 0.15 0.135 0.11 0.13 0.12 -
P/RPS 2.66 0.71 1.00 1.36 2.27 0.57 0.65 155.62%
P/EPS 925.00 45.04 44.12 39.71 21.15 -7.83 200.00 177.33%
EY 0.11 2.22 2.27 2.52 4.73 -12.77 0.50 -63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.79 0.71 0.55 0.76 0.57 38.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 -
Price 0.18 0.145 0.155 0.17 0.135 0.11 0.12 -
P/RPS 2.59 0.71 1.03 1.71 2.78 0.49 0.65 151.12%
P/EPS 900.00 45.04 45.59 50.00 25.96 -6.63 200.00 172.31%
EY 0.11 2.22 2.19 2.00 3.85 -15.09 0.50 -63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 0.82 0.89 0.68 0.65 0.57 35.55%

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