[AEM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2372.73%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,012 18,996 14,227 23,390 21,944 19,300 18,619 4.93%
PBT -80 -70 -758 312 27 -209 -2,761 -90.58%
Tax -1 -1 -90 0 -2 -4 369 -
NP -81 -71 -848 312 25 -213 -2,392 -89.55%
-
NP to SH -94 -94 -873 272 11 -161 -2,325 -88.24%
-
Tax Rate - - - 0.00% 7.41% - - -
Total Cost 20,093 19,067 15,075 23,078 21,919 19,513 21,011 -2.93%
-
Net Worth 34,267 34,181 33,902 34,850 45,397 34,742 34,663 -0.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 34,267 34,181 33,902 34,850 45,397 34,742 34,663 -0.76%
NOSH 85,454 85,454 84,757 85,000 110,000 84,736 84,545 0.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.40% -0.37% -5.96% 1.33% 0.11% -1.10% -12.85% -
ROE -0.27% -0.28% -2.58% 0.78% 0.02% -0.46% -6.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.42 22.23 16.79 27.52 19.95 22.78 22.02 4.19%
EPS -0.11 -0.11 -1.03 0.32 0.01 -0.19 -2.75 -88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.40 0.40 0.41 0.4127 0.41 0.41 -1.47%
Adjusted Per Share Value based on latest NOSH - 85,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.25 8.78 6.58 10.81 10.14 8.92 8.61 4.90%
EPS -0.04 -0.04 -0.40 0.13 0.01 -0.07 -1.07 -88.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.158 0.1567 0.1611 0.2098 0.1606 0.1602 -0.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.23 0.25 0.29 0.29 0.32 0.37 0.38 -
P/RPS 0.98 1.12 1.73 1.05 1.60 1.62 1.73 -31.56%
P/EPS -209.09 -227.27 -28.16 90.63 3,200.00 -194.74 -13.82 512.72%
EY -0.48 -0.44 -3.55 1.10 0.03 -0.51 -7.24 -83.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.72 0.71 0.78 0.90 0.93 -27.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 29/02/08 27/11/07 23/08/07 29/05/07 28/02/07 -
Price 0.20 0.23 0.26 0.28 0.28 0.29 0.40 -
P/RPS 0.85 1.03 1.55 1.02 1.40 1.27 1.82 -39.83%
P/EPS -181.82 -209.09 -25.24 87.50 2,800.00 -152.63 -14.55 439.32%
EY -0.55 -0.48 -3.96 1.14 0.04 -0.66 -6.87 -81.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.65 0.68 0.68 0.71 0.98 -36.17%

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