[AEM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -106.61%
YoY- -107.89%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,229 9,586 10,105 20,902 9,696 10,511 13,574 -11.86%
PBT 492 -551 160 -34 530 -1,552 80 235.30%
Tax 0 0 0 0 -16 0 0 -
NP 492 -551 160 -34 514 -1,552 80 235.30%
-
NP to SH 492 -551 160 -34 514 -1,552 80 235.30%
-
Tax Rate 0.00% - 0.00% - 3.02% - 0.00% -
Total Cost 10,737 10,137 9,945 20,936 9,182 12,063 13,494 -14.12%
-
Net Worth 38,266 38,569 19,764 18,700 24,748 24,604 27,000 26.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 38,266 38,569 19,764 18,700 24,748 24,604 27,000 26.14%
NOSH 182,222 183,666 94,117 85,000 95,185 94,634 100,000 49.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.38% -5.75% 1.58% -0.16% 5.30% -14.77% 0.59% -
ROE 1.29% -1.43% 0.81% -0.18% 2.08% -6.31% 0.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.16 5.22 10.74 24.59 10.19 11.11 13.57 -40.90%
EPS 0.27 -0.30 0.17 -0.04 0.54 -1.64 0.08 124.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.22 0.26 0.26 0.27 -15.41%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.19 4.43 4.67 9.66 4.48 4.86 6.27 -11.83%
EPS 0.23 -0.25 0.07 -0.02 0.24 -0.72 0.04 220.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1783 0.0913 0.0864 0.1144 0.1137 0.1248 26.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.13 0.14 0.14 0.22 0.215 0.205 -
P/RPS 1.95 2.49 1.30 0.57 2.16 1.94 1.51 18.56%
P/EPS 44.44 -43.33 82.35 -350.00 40.74 -13.11 256.25 -68.86%
EY 2.25 -2.31 1.21 -0.29 2.45 -7.63 0.39 221.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.67 0.64 0.85 0.83 0.76 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 21/05/14 -
Price 0.12 0.125 0.13 0.145 0.165 0.225 0.20 -
P/RPS 1.95 2.39 1.21 0.59 1.62 2.03 1.47 20.70%
P/EPS 44.44 -41.67 76.47 -362.50 30.56 -13.72 250.00 -68.35%
EY 2.25 -2.40 1.31 -0.28 3.27 -7.29 0.40 215.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.62 0.66 0.63 0.87 0.74 -15.95%

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