[AEM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -712.8%
YoY- 79.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,451 21,973 11,152 49,736 37,943 26,669 12,699 86.80%
PBT 285 356 291 -741 125 157 -113 -
Tax -44 0 0 -25 0 0 0 -
NP 241 356 291 -766 125 157 -113 -
-
NP to SH 241 356 291 -766 125 157 -113 -
-
Tax Rate 15.44% 0.00% 0.00% - 0.00% 0.00% - -
Total Cost 32,210 21,617 10,861 50,502 37,818 26,512 12,812 84.78%
-
Net Worth 24,099 25,294 24,406 25,584 26,923 24,935 25,425 -3.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,099 25,294 24,406 25,584 26,923 24,935 25,425 -3.50%
NOSH 92,692 93,684 93,870 94,756 96,153 92,352 94,166 -1.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.74% 1.62% 2.61% -1.54% 0.33% 0.59% -0.89% -
ROE 1.00% 1.41% 1.19% -2.99% 0.46% 0.63% -0.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.01 23.45 11.88 52.49 39.46 28.88 13.49 88.74%
EPS 0.26 0.38 0.31 -0.81 0.13 0.17 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.26 0.27 0.28 0.27 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 93,958
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.00 10.16 5.15 22.99 17.54 12.33 5.87 86.80%
EPS 0.11 0.16 0.13 -0.35 0.06 0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1169 0.1128 0.1182 0.1244 0.1152 0.1175 -3.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.21 0.225 0.22 0.20 0.21 0.28 -
P/RPS 0.60 0.90 1.89 0.42 0.51 0.73 2.08 -56.30%
P/EPS 80.77 55.26 72.58 -27.21 153.85 123.53 -233.33 -
EY 1.24 1.81 1.38 -3.67 0.65 0.81 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.81 0.71 0.78 1.04 -15.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 -
Price 0.21 0.21 0.225 0.225 0.21 0.21 0.20 -
P/RPS 0.60 0.90 1.89 0.43 0.53 0.73 1.48 -45.19%
P/EPS 80.77 55.26 72.58 -27.83 161.54 123.53 -166.67 -
EY 1.24 1.81 1.38 -3.59 0.62 0.81 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.83 0.75 0.78 0.74 6.20%

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