[AEM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 187.42%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 19,350 18,112 26,675 19,161 14,612 13,105 18,319 3.72%
PBT -2,516 -1,105 359 1,576 647 583 1,598 -
Tax -103 -113 -308 -205 -170 -200 85 -
NP -2,619 -1,218 51 1,371 477 383 1,683 -
-
NP to SH -2,619 -1,218 48 1,371 477 481 1,570 -
-
Tax Rate - - 85.79% 13.01% 26.28% 34.31% -5.32% -
Total Cost 21,969 19,330 26,624 17,790 14,135 12,722 16,636 20.38%
-
Net Worth 52,059 56,092 56,799 59,329 55,649 72,150 53,828 -2.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 800 - - - - -
Div Payout % - - 1,666.67% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 52,059 56,092 56,799 59,329 55,649 72,150 53,828 -2.20%
NOSH 80,091 80,131 80,000 80,175 79,499 100,208 74,761 4.70%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -13.53% -6.72% 0.19% 7.16% 3.26% 2.92% 9.19% -
ROE -5.03% -2.17% 0.08% 2.31% 0.86% 0.67% 2.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.16 22.60 33.34 23.90 18.38 13.08 24.50 -0.92%
EPS -3.27 -1.52 0.06 1.71 0.60 0.48 2.10 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.70 0.71 0.74 0.70 0.72 0.72 -6.59%
Adjusted Per Share Value based on latest NOSH - 80,175
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.94 8.37 12.33 8.86 6.75 6.06 8.47 3.66%
EPS -1.21 -0.56 0.02 0.63 0.22 0.22 0.73 -
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2593 0.2625 0.2742 0.2572 0.3335 0.2488 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.86 1.18 1.63 1.48 1.28 0.96 1.03 -
P/RPS 3.56 5.22 4.89 6.19 6.96 7.34 4.20 -10.44%
P/EPS -26.30 -77.63 2,716.67 86.55 213.33 200.00 49.05 -
EY -3.80 -1.29 0.04 1.16 0.47 0.50 2.04 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.69 2.30 2.00 1.83 1.33 1.43 -5.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 -
Price 0.91 0.89 1.50 1.74 1.58 0.94 0.91 -
P/RPS 3.77 3.94 4.50 7.28 8.60 7.19 3.71 1.07%
P/EPS -27.83 -58.55 2,500.00 101.75 263.33 195.83 43.33 -
EY -3.59 -1.71 0.04 0.98 0.38 0.51 2.31 -
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.27 2.11 2.35 2.26 1.31 1.26 7.28%

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