[AEM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -20.38%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,973 11,152 49,736 37,943 26,669 12,699 46,290 -39.17%
PBT 356 291 -741 125 157 -113 -3,728 -
Tax 0 0 -25 0 0 0 -65 -
NP 356 291 -766 125 157 -113 -3,793 -
-
NP to SH 356 291 -766 125 157 -113 -3,793 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - - -
Total Cost 21,617 10,861 50,502 37,818 26,512 12,812 50,083 -42.91%
-
Net Worth 25,294 24,406 25,584 26,923 24,935 25,425 25,363 -0.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 25,294 24,406 25,584 26,923 24,935 25,425 25,363 -0.18%
NOSH 93,684 93,870 94,756 96,153 92,352 94,166 93,940 -0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.62% 2.61% -1.54% 0.33% 0.59% -0.89% -8.19% -
ROE 1.41% 1.19% -2.99% 0.46% 0.63% -0.44% -14.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.45 11.88 52.49 39.46 28.88 13.49 49.28 -39.07%
EPS 0.38 0.31 -0.81 0.13 0.17 -0.12 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.28 0.27 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 106,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.16 5.15 22.99 17.54 12.33 5.87 21.39 -39.15%
EPS 0.16 0.13 -0.35 0.06 0.07 -0.05 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1128 0.1182 0.1244 0.1152 0.1175 0.1172 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.225 0.22 0.20 0.21 0.28 0.32 -
P/RPS 0.90 1.89 0.42 0.51 0.73 2.08 0.65 24.25%
P/EPS 55.26 72.58 -27.21 153.85 123.53 -233.33 -7.93 -
EY 1.81 1.38 -3.67 0.65 0.81 -0.43 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.81 0.71 0.78 1.04 1.19 -24.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.21 0.225 0.225 0.21 0.21 0.20 0.31 -
P/RPS 0.90 1.89 0.43 0.53 0.73 1.48 0.63 26.87%
P/EPS 55.26 72.58 -27.83 161.54 123.53 -166.67 -7.68 -
EY 1.81 1.38 -3.59 0.62 0.81 -0.60 -13.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.83 0.75 0.78 0.74 1.15 -22.82%

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