[AEM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 137.99%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,115 32,451 21,973 11,152 49,736 37,943 26,669 37.62%
PBT 457 285 356 291 -741 125 157 103.46%
Tax 215 -44 0 0 -25 0 0 -
NP 672 241 356 291 -766 125 157 162.92%
-
NP to SH 672 241 356 291 -766 125 157 162.92%
-
Tax Rate -47.05% 15.44% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 42,443 32,210 21,617 10,861 50,502 37,818 26,512 36.73%
-
Net Worth 25,554 24,099 25,294 24,406 25,584 26,923 24,935 1.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,554 24,099 25,294 24,406 25,584 26,923 24,935 1.64%
NOSH 94,647 92,692 93,684 93,870 94,756 96,153 92,352 1.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.56% 0.74% 1.62% 2.61% -1.54% 0.33% 0.59% -
ROE 2.63% 1.00% 1.41% 1.19% -2.99% 0.46% 0.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.55 35.01 23.45 11.88 52.49 39.46 28.88 35.38%
EPS 0.71 0.26 0.38 0.31 -0.81 0.13 0.17 158.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.26 0.27 0.28 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 93,870
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.93 15.00 10.16 5.15 22.99 17.54 12.33 37.60%
EPS 0.31 0.11 0.16 0.13 -0.35 0.06 0.07 168.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1114 0.1169 0.1128 0.1182 0.1244 0.1152 1.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.21 0.21 0.225 0.22 0.20 0.21 -
P/RPS 0.45 0.60 0.90 1.89 0.42 0.51 0.73 -27.50%
P/EPS 28.87 80.77 55.26 72.58 -27.21 153.85 123.53 -61.95%
EY 3.46 1.24 1.81 1.38 -3.67 0.65 0.81 162.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.78 0.87 0.81 0.71 0.78 -1.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.23 0.21 0.21 0.225 0.225 0.21 0.21 -
P/RPS 0.50 0.60 0.90 1.89 0.43 0.53 0.73 -22.24%
P/EPS 32.39 80.77 55.26 72.58 -27.83 161.54 123.53 -58.93%
EY 3.09 1.24 1.81 1.38 -3.59 0.62 0.81 143.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.78 0.87 0.83 0.75 0.78 5.88%

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