[AEM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 97.02%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,736 37,943 26,669 12,699 46,290 40,430 25,676 55.08%
PBT -741 125 157 -113 -3,728 -1,861 -1,506 -37.54%
Tax -25 0 0 0 -65 0 0 -
NP -766 125 157 -113 -3,793 -1,861 -1,506 -36.15%
-
NP to SH -766 125 157 -113 -3,793 -1,861 -1,506 -36.15%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 50,502 37,818 26,512 12,812 50,083 42,291 27,182 50.84%
-
Net Worth 25,584 26,923 24,935 25,425 25,363 25,506 25,413 0.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,584 26,923 24,935 25,425 25,363 25,506 25,413 0.44%
NOSH 94,756 96,153 92,352 94,166 93,940 94,467 94,124 0.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.54% 0.33% 0.59% -0.89% -8.19% -4.60% -5.87% -
ROE -2.99% 0.46% 0.63% -0.44% -14.95% -7.30% -5.93% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.49 39.46 28.88 13.49 49.28 42.80 27.28 54.39%
EPS -0.81 0.13 0.17 -0.12 -4.02 -1.97 -1.60 -36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.27 0.27 0.27 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 94,166
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.99 17.54 12.33 5.87 21.39 18.69 11.87 55.06%
EPS -0.35 0.06 0.07 -0.05 -1.75 -0.86 -0.70 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1244 0.1152 0.1175 0.1172 0.1179 0.1175 0.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.20 0.21 0.28 0.32 0.19 0.27 -
P/RPS 0.42 0.51 0.73 2.08 0.65 0.44 0.99 -43.39%
P/EPS -27.21 153.85 123.53 -233.33 -7.93 -9.64 -16.88 37.28%
EY -3.67 0.65 0.81 -0.43 -12.62 -10.37 -5.93 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.78 1.04 1.19 0.70 1.00 -13.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.225 0.21 0.21 0.20 0.31 0.28 0.20 -
P/RPS 0.43 0.53 0.73 1.48 0.63 0.65 0.73 -29.61%
P/EPS -27.83 161.54 123.53 -166.67 -7.68 -14.21 -12.50 70.09%
EY -3.59 0.62 0.81 -0.60 -13.02 -7.04 -8.00 -41.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.78 0.74 1.15 1.04 0.74 7.91%

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