[AEM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
08-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 89.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,717 13,105 69,209 50,890 32,175 16,551 61,639 -41.39%
PBT 1,230 583 7,745 6,147 3,691 1,426 6,699 -67.79%
Tax -370 -200 -2,492 -2,577 -2,507 -1,426 -1,129 -52.56%
NP 860 383 5,253 3,570 1,184 0 5,570 -71.31%
-
NP to SH 860 481 7,044 5,474 2,886 -5 5,857 -72.26%
-
Tax Rate 30.08% 34.31% 32.18% 41.92% 67.92% 100.00% 16.85% -
Total Cost 26,857 12,722 63,956 47,320 30,991 16,551 56,069 -38.86%
-
Net Worth 55,740 72,150 47,576 42,383 0 185 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,740 72,150 47,576 42,383 0 185 0 -
NOSH 79,629 100,208 66,078 59,694 9,439 273 84,152 -3.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.10% 2.92% 7.59% 7.02% 3.68% 0.00% 9.04% -
ROE 1.54% 0.67% 14.81% 12.92% 0.00% -2.69% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 34.81 13.08 104.74 85.25 340.87 6,057.67 73.25 -39.18%
EPS 1.08 0.48 10.66 9.17 3.61 1.83 6.96 -71.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.72 0.71 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,718
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.81 6.06 31.99 23.52 14.87 7.65 28.49 -41.39%
EPS 0.40 0.22 3.26 2.53 1.33 0.00 2.71 -72.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2576 0.3335 0.2199 0.1959 0.00 0.0009 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 1.28 0.96 1.03 1.12 0.00 0.00 0.00 -
P/RPS 3.68 7.34 0.98 1.31 0.00 0.00 0.00 -
P/EPS 118.52 200.00 9.66 12.21 0.00 0.00 0.00 -
EY 0.84 0.50 10.35 8.19 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.43 1.58 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 26/02/03 08/01/03 30/08/02 10/07/02 - -
Price 1.58 0.94 0.91 0.99 1.20 0.00 0.00 -
P/RPS 4.54 7.19 0.87 1.16 0.35 0.00 0.00 -
P/EPS 146.30 195.83 8.54 10.80 3.92 0.00 0.00 -
EY 0.68 0.51 11.71 9.26 25.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.31 1.26 1.39 0.00 0.00 0.00 -

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