[AEM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -32.3%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,944 13,574 43,115 32,451 21,973 11,152 49,736 -42.13%
PBT -1,472 80 457 285 356 291 -741 58.22%
Tax 0 0 215 -44 0 0 -25 -
NP -1,472 80 672 241 356 291 -766 54.75%
-
NP to SH -1,472 80 672 241 356 291 -766 54.75%
-
Tax Rate - 0.00% -47.05% 15.44% 0.00% 0.00% - -
Total Cost 23,416 13,494 42,443 32,210 21,617 10,861 50,502 -40.17%
-
Net Worth 24,533 27,000 25,554 24,099 25,294 24,406 25,584 -2.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,533 27,000 25,554 24,099 25,294 24,406 25,584 -2.76%
NOSH 94,358 100,000 94,647 92,692 93,684 93,870 94,756 -0.28%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.71% 0.59% 1.56% 0.74% 1.62% 2.61% -1.54% -
ROE -6.00% 0.30% 2.63% 1.00% 1.41% 1.19% -2.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.26 13.57 45.55 35.01 23.45 11.88 52.49 -41.96%
EPS -1.56 0.08 0.71 0.26 0.38 0.31 -0.81 54.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.26 0.27 0.26 0.27 -2.49%
Adjusted Per Share Value based on latest NOSH - 95,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.14 6.27 19.93 15.00 10.16 5.15 22.99 -42.14%
EPS -0.68 0.04 0.31 0.11 0.16 0.13 -0.35 55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1248 0.1181 0.1114 0.1169 0.1128 0.1182 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.205 0.205 0.21 0.21 0.225 0.22 -
P/RPS 0.92 1.51 0.45 0.60 0.90 1.89 0.42 68.90%
P/EPS -13.78 256.25 28.87 80.77 55.26 72.58 -27.21 -36.54%
EY -7.26 0.39 3.46 1.24 1.81 1.38 -3.67 57.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.76 0.81 0.78 0.87 0.81 1.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.225 0.20 0.23 0.21 0.21 0.225 0.225 -
P/RPS 0.97 1.47 0.50 0.60 0.90 1.89 0.43 72.25%
P/EPS -14.42 250.00 32.39 80.77 55.26 72.58 -27.83 -35.56%
EY -6.93 0.40 3.09 1.24 1.81 1.38 -3.59 55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.85 0.81 0.78 0.87 0.83 3.19%

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