[AEM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 66.5%
YoY- -196.5%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 74,002 55,383 34,928 16,537 80,409 57,700 35,683 62.40%
PBT -4,787 -2,026 -2,370 -1,441 -5,572 -5,809 -2,971 37.31%
Tax 369 0 0 0 1,232 -9 0 -
NP -4,418 -2,026 -2,370 -1,441 -4,340 -5,818 -2,971 30.18%
-
NP to SH -4,440 -2,115 -2,405 -1,441 -4,301 -5,824 -2,970 30.64%
-
Tax Rate - - - - - - - -
Total Cost 78,420 57,409 37,298 17,978 84,749 63,518 38,654 60.05%
-
Net Worth 33,463 34,711 34,586 35,029 36,985 35,370 38,634 -9.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,463 34,711 34,586 35,029 36,985 35,370 38,634 -9.11%
NOSH 81,617 80,725 80,434 79,613 80,403 80,387 80,487 0.93%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -5.97% -3.66% -6.79% -8.71% -5.40% -10.08% -8.33% -
ROE -13.27% -6.09% -6.95% -4.11% -11.63% -16.47% -7.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.67 68.61 43.42 20.77 100.01 71.78 44.33 60.92%
EPS -5.44 -2.62 -2.99 -1.81 -5.35 -7.24 -3.69 29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.43 0.44 0.46 0.44 0.48 -9.94%
Adjusted Per Share Value based on latest NOSH - 79,613
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.20 25.60 16.14 7.64 37.16 26.67 16.49 62.41%
EPS -2.05 -0.98 -1.11 -0.67 -1.99 -2.69 -1.37 30.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1547 0.1604 0.1599 0.1619 0.1709 0.1635 0.1786 -9.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.41 0.47 0.40 0.25 0.31 0.31 -
P/RPS 0.42 0.60 1.08 1.93 0.25 0.43 0.70 -28.79%
P/EPS -6.99 -15.65 -15.72 -22.10 -4.67 -4.28 -8.40 -11.49%
EY -14.32 -6.39 -6.36 -4.52 -21.40 -23.37 -11.90 13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.09 0.91 0.54 0.70 0.65 26.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 05/12/06 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.40 0.43 0.38 0.38 0.37 0.30 0.34 -
P/RPS 0.44 0.63 0.88 1.83 0.37 0.42 0.77 -31.06%
P/EPS -7.35 -16.41 -12.71 -20.99 -6.92 -4.14 -9.21 -13.92%
EY -13.60 -6.09 -7.87 -4.76 -14.46 -24.15 -10.85 16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.88 0.86 0.80 0.68 0.71 23.89%

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