[AEM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -232.63%
YoY- -1778.48%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 105,127 72,380 29,073 86,035 68,695 50,766 31,393 123.33%
PBT -13,067 -5,439 -3,597 -9,918 -3,411 -2,745 -2,245 222.53%
Tax -8 -6 0 -23 0 0 0 -
NP -13,075 -5,445 -3,597 -9,941 -3,411 -2,745 -2,245 222.66%
-
NP to SH -13,075 -5,445 -3,597 -11,346 -3,411 -2,745 -2,245 222.66%
-
Tax Rate - - - - - - - -
Total Cost 118,202 77,825 32,670 95,976 72,106 53,511 33,638 130.60%
-
Net Worth 82,668 68,797 64,923 58,510 57,961 54,500 53,917 32.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 82,668 68,797 64,923 58,510 57,961 54,500 53,917 32.86%
NOSH 2,163,629 2,163,629 721,209 554,776 513,776 428,147 389,344 212.75%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -12.44% -7.52% -12.37% -11.55% -4.97% -5.41% -7.15% -
ROE -15.82% -7.91% -5.54% -19.39% -5.88% -5.04% -4.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.63 7.36 4.93 20.59 17.78 13.97 9.32 -12.45%
EPS -0.95 -0.55 -0.61 -2.38 -0.88 -0.76 -0.67 26.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.11 0.14 0.15 0.15 0.16 -47.90%
Adjusted Per Share Value based on latest NOSH - 554,776
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.59 33.45 13.44 39.76 31.75 23.46 14.51 123.33%
EPS -6.04 -2.52 -1.66 -5.24 -1.58 -1.27 -1.04 222.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.318 0.3001 0.2704 0.2679 0.2519 0.2492 32.86%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.05 0.045 0.085 0.13 0.185 0.10 -
P/RPS 0.39 0.68 0.91 0.41 0.73 1.32 1.07 -48.88%
P/EPS -3.16 -9.02 -7.38 -3.13 -14.73 -24.49 -15.01 -64.51%
EY -31.63 -11.08 -13.54 -31.94 -6.79 -4.08 -6.66 181.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.41 0.61 0.87 1.23 0.63 -14.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/05/22 18/05/22 30/08/21 29/06/21 26/02/21 20/11/20 25/08/20 -
Price 0.035 0.035 0.045 0.045 0.095 0.17 0.15 -
P/RPS 0.46 0.48 0.91 0.22 0.53 1.22 1.61 -56.52%
P/EPS -3.69 -6.32 -7.38 -1.66 -10.76 -22.50 -22.52 -69.95%
EY -27.11 -15.83 -13.54 -60.33 -9.29 -4.44 -4.44 232.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.41 0.32 0.63 1.13 0.94 -27.45%

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