[AEM] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 64.87%
YoY- 41.17%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,211 12,086 13,216 12,039 12,258 15,147 17,961 -18.53%
PBT -1,039 -784 235 -483 -1,375 -811 852 -
Tax 0 -21 0 0 0 -2 0 -
NP -1,039 -805 235 -483 -1,375 -813 852 -
-
NP to SH -1,039 -939 235 -483 -1,375 -810 774 -
-
Tax Rate - - 0.00% - - - 0.00% -
Total Cost 14,250 12,891 12,981 12,522 13,633 15,960 17,109 -11.48%
-
Net Worth 26,447 32,755 29,140 29,358 27,859 25,312 26,080 0.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 26,447 32,755 29,140 29,358 27,859 25,312 26,080 0.93%
NOSH 94,454 109,186 94,000 94,705 89,869 84,375 84,130 8.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.86% -6.66% 1.78% -4.01% -11.22% -5.37% 4.74% -
ROE -3.93% -2.87% 0.81% -1.65% -4.94% -3.20% 2.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.99 11.07 14.06 12.71 13.64 17.95 21.35 -24.57%
EPS -1.10 -0.86 0.25 -0.51 -1.53 -0.96 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.31 0.31 0.31 0.30 0.31 -6.56%
Adjusted Per Share Value based on latest NOSH - 94,705
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.11 5.59 6.11 5.56 5.67 7.00 8.30 -18.48%
EPS -0.48 -0.43 0.11 -0.22 -0.64 -0.37 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1514 0.1347 0.1357 0.1288 0.117 0.1205 0.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.31 0.34 0.53 0.74 0.42 0.14 -
P/RPS 2.43 2.80 2.42 4.17 5.43 2.34 0.66 138.62%
P/EPS -30.91 -36.05 136.00 -103.92 -48.37 -43.75 15.22 -
EY -3.24 -2.77 0.74 -0.96 -2.07 -2.29 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 1.10 1.71 2.39 1.40 0.45 93.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 19/11/10 18/08/10 17/05/10 22/02/10 30/11/09 -
Price 0.29 0.34 0.32 0.47 0.57 1.01 0.28 -
P/RPS 2.07 3.07 2.28 3.70 4.18 5.63 1.31 35.70%
P/EPS -26.36 -39.53 128.00 -92.16 -37.25 -105.21 30.43 -
EY -3.79 -2.53 0.78 -1.09 -2.68 -0.95 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.03 1.52 1.84 3.37 0.90 10.12%

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