[AEM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
08-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 74.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 14,612 13,105 18,319 18,715 15,624 16,551 0 -
PBT 647 583 1,598 2,456 2,265 1,426 0 -
Tax -170 -200 85 -64 -1,079 -1,426 0 -
NP 477 383 1,683 2,392 1,186 0 0 -
-
NP to SH 477 481 1,570 2,470 1,416 -5 0 -
-
Tax Rate 26.28% 34.31% -5.32% 2.61% 47.64% 100.00% - -
Total Cost 14,135 12,722 16,636 16,323 14,438 16,551 0 -
-
Net Worth 55,649 72,150 53,828 57,310 0 185 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,649 72,150 53,828 57,310 0 185 0 -
NOSH 79,499 100,208 74,761 80,718 9,441 273 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.26% 2.92% 9.19% 12.78% 7.59% 0.00% 0.00% -
ROE 0.86% 0.67% 2.92% 4.31% 0.00% -2.69% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.38 13.08 24.50 23.19 165.48 6,057.67 0.00 -
EPS 0.60 0.48 2.10 3.06 1.77 1.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.72 0.71 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,718
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.75 6.06 8.47 8.65 7.22 7.65 0.00 -
EPS 0.22 0.22 0.73 1.14 0.65 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2572 0.3335 0.2488 0.2649 0.00 0.0009 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 1.28 0.96 1.03 1.12 0.00 0.00 0.00 -
P/RPS 6.96 7.34 4.20 4.83 0.00 0.00 0.00 -
P/EPS 213.33 200.00 49.05 36.60 0.00 0.00 0.00 -
EY 0.47 0.50 2.04 2.73 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.43 1.58 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 26/02/03 08/01/03 30/08/02 10/07/02 - -
Price 1.58 0.94 0.91 0.99 1.20 0.00 0.00 -
P/RPS 8.60 7.19 3.71 4.27 0.73 0.00 0.00 -
P/EPS 263.33 195.83 43.33 32.35 8.00 0.00 0.00 -
EY 0.38 0.51 2.31 3.09 12.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.31 1.26 1.39 0.00 0.00 0.00 -

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