[AEM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3189.11%
YoY- -201.74%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 37,368 23,869 11,552 42,516 30,920 19,691 10,105 138.56%
PBT 1,036 905 1,261 -3,070 101 -391 160 246.21%
Tax -192 -88 -24 -50 0 0 0 -
NP 844 817 1,237 -3,120 101 -391 160 202.11%
-
NP to SH 844 817 1,237 -3,120 101 -391 160 202.11%
-
Tax Rate 18.53% 9.72% 1.90% - 0.00% - 0.00% -
Total Cost 36,524 23,052 10,315 45,636 30,819 20,082 9,945 137.47%
-
Net Worth 47,164 45,655 47,576 31,951 35,349 39,099 19,764 78.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 47,164 45,655 47,576 31,951 35,349 39,099 19,764 78.29%
NOSH 248,235 240,294 237,884 187,951 168,333 186,190 94,117 90.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.26% 3.42% 10.71% -7.34% 0.33% -1.99% 1.58% -
ROE 1.79% 1.79% 2.60% -9.76% 0.29% -1.00% 0.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.05 9.93 4.86 22.62 18.37 10.58 10.74 25.14%
EPS 0.34 0.34 0.52 -1.66 0.06 -0.21 0.17 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.17 0.21 0.21 0.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 187,633
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.27 11.03 5.34 19.65 14.29 9.10 4.67 138.56%
EPS 0.39 0.38 0.57 -1.44 0.05 -0.18 0.07 213.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.211 0.2199 0.1477 0.1634 0.1807 0.0913 78.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.15 0.135 0.11 0.13 0.12 0.13 0.14 -
P/RPS 1.00 1.36 2.27 0.57 0.65 1.23 1.30 -16.00%
P/EPS 44.12 39.71 21.15 -7.83 200.00 -61.90 82.35 -33.95%
EY 2.27 2.52 4.73 -12.77 0.50 -1.62 1.21 51.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.55 0.76 0.57 0.62 0.67 11.57%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 28/05/15 -
Price 0.155 0.17 0.135 0.11 0.12 0.125 0.13 -
P/RPS 1.03 1.71 2.78 0.49 0.65 1.18 1.21 -10.15%
P/EPS 45.59 50.00 25.96 -6.63 200.00 -59.52 76.47 -29.09%
EY 2.19 2.00 3.85 -15.09 0.50 -1.68 1.31 40.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.68 0.65 0.57 0.60 0.62 20.42%

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