[AEM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.81%
YoY- -151.94%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,391 16,537 22,709 22,017 19,188 16,495 15,626 11.50%
PBT -929 -1,441 237 -2,838 -2,484 -487 -7,981 -76.25%
Tax 0 0 1,241 -9 0 0 -73 -
NP -929 -1,441 1,478 -2,847 -2,484 -487 -8,054 -76.39%
-
NP to SH -946 -1,441 1,445 -2,852 -2,484 -486 -8,054 -76.10%
-
Tax Rate - - -523.63% - - - - -
Total Cost 19,320 17,978 21,231 24,864 21,672 16,982 23,680 -12.71%
-
Net Worth 34,472 35,029 36,936 35,424 38,586 40,632 42,399 -12.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,472 35,029 36,936 35,424 38,586 40,632 42,399 -12.92%
NOSH 80,169 79,613 80,297 80,509 80,388 79,672 79,999 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.05% -8.71% 6.51% -12.93% -12.95% -2.95% -51.54% -
ROE -2.74% -4.11% 3.91% -8.05% -6.44% -1.20% -19.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.94 20.77 28.28 27.35 23.87 20.70 19.53 11.35%
EPS -1.18 -1.81 1.80 -3.54 -3.09 -0.61 -10.07 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.46 0.44 0.48 0.51 0.53 -13.04%
Adjusted Per Share Value based on latest NOSH - 80,509
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.50 7.64 10.50 10.18 8.87 7.62 7.22 11.52%
EPS -0.44 -0.67 0.67 -1.32 -1.15 -0.22 -3.72 -75.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1619 0.1707 0.1637 0.1783 0.1878 0.196 -12.94%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.40 0.25 0.31 0.31 0.72 0.66 -
P/RPS 2.05 1.93 0.88 1.13 1.30 3.48 3.38 -28.41%
P/EPS -39.83 -22.10 13.89 -8.75 -10.03 -118.03 -6.56 233.91%
EY -2.51 -4.52 7.20 -11.43 -9.97 -0.85 -15.25 -70.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.91 0.54 0.70 0.65 1.41 1.25 -8.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 25/05/05 28/02/05 -
Price 0.38 0.38 0.37 0.30 0.34 0.34 0.72 -
P/RPS 1.66 1.83 1.31 1.10 1.42 1.64 3.69 -41.37%
P/EPS -32.20 -20.99 20.56 -8.47 -11.00 -55.74 -7.15 173.46%
EY -3.11 -4.76 4.86 -11.81 -9.09 -1.79 -13.98 -63.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.80 0.68 0.71 0.67 1.36 -25.24%

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