[AEM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 96.27%
YoY- 60.1%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 80,409 57,700 35,683 16,495 75,274 59,648 37,462 66.16%
PBT -5,572 -5,809 -2,971 -487 -12,724 -4,743 -3,621 33.18%
Tax 1,232 -9 0 0 -299 -226 -216 -
NP -4,340 -5,818 -2,971 -487 -13,023 -4,969 -3,837 8.53%
-
NP to SH -4,301 -5,824 -2,970 -486 -13,023 -4,969 -3,837 7.88%
-
Tax Rate - - - - - - - -
Total Cost 84,749 63,518 38,654 16,982 88,297 64,617 41,299 61.27%
-
Net Worth 36,985 35,370 38,634 40,632 41,603 51,210 51,959 -20.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 36,985 35,370 38,634 40,632 41,603 51,210 51,959 -20.22%
NOSH 80,403 80,387 80,487 79,672 80,006 80,016 79,937 0.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.40% -10.08% -8.33% -2.95% -17.30% -8.33% -10.24% -
ROE -11.63% -16.47% -7.69% -1.20% -31.30% -9.70% -7.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 100.01 71.78 44.33 20.70 94.09 74.55 46.86 65.53%
EPS -5.35 -7.24 -3.69 -0.61 -16.28 -6.21 -4.80 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.48 0.51 0.52 0.64 0.65 -20.53%
Adjusted Per Share Value based on latest NOSH - 79,672
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.16 26.67 16.49 7.62 34.79 27.57 17.31 66.18%
EPS -1.99 -2.69 -1.37 -0.22 -6.02 -2.30 -1.77 8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1635 0.1786 0.1878 0.1923 0.2367 0.2401 -20.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.31 0.31 0.72 0.66 0.90 0.86 -
P/RPS 0.25 0.43 0.70 3.48 0.70 1.21 1.84 -73.47%
P/EPS -4.67 -4.28 -8.40 -118.03 -4.05 -14.49 -17.92 -59.10%
EY -21.40 -23.37 -11.90 -0.85 -24.66 -6.90 -5.58 144.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.65 1.41 1.27 1.41 1.32 -44.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 25/05/05 28/02/05 30/11/04 25/08/04 -
Price 0.37 0.30 0.34 0.34 0.72 0.75 0.91 -
P/RPS 0.37 0.42 0.77 1.64 0.77 1.01 1.94 -66.76%
P/EPS -6.92 -4.14 -9.21 -55.74 -4.42 -12.08 -18.96 -48.83%
EY -14.46 -24.15 -10.85 -1.79 -22.61 -8.28 -5.27 95.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.71 0.67 1.38 1.17 1.40 -31.06%

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