[AEM] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -744.51%
YoY- -9226.47%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,499 12,317 11,552 11,596 11,229 9,586 10,105 21.23%
PBT 131 -356 1,261 -3,171 492 -551 160 -12.44%
Tax -104 -64 -24 0 0 0 0 -
NP 27 -420 1,237 -3,171 492 -551 160 -69.36%
-
NP to SH 27 -420 1,237 -3,171 492 -551 160 -69.36%
-
Tax Rate 79.39% - 1.90% - 0.00% - 0.00% -
Total Cost 13,472 12,737 10,315 14,767 10,737 10,137 9,945 22.36%
-
Net Worth 51,300 44,333 47,576 31,897 38,266 38,569 19,764 88.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 51,300 44,333 47,576 31,897 38,266 38,569 19,764 88.54%
NOSH 270,000 233,333 237,884 187,633 182,222 183,666 94,117 101.51%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.20% -3.41% 10.71% -27.35% 4.38% -5.75% 1.58% -
ROE 0.05% -0.95% 2.60% -9.94% 1.29% -1.43% 0.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.00 5.28 4.86 6.18 6.16 5.22 10.74 -39.84%
EPS 0.01 -0.18 0.52 -1.69 0.27 -0.30 0.17 -84.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.20 0.17 0.21 0.21 0.21 -6.43%
Adjusted Per Share Value based on latest NOSH - 187,633
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.25 5.70 5.34 5.37 5.20 4.44 4.68 21.20%
EPS 0.01 -0.19 0.57 -1.47 0.23 -0.25 0.07 -72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2374 0.2051 0.2201 0.1476 0.177 0.1785 0.0914 88.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.15 0.135 0.11 0.13 0.12 0.13 0.14 -
P/RPS 3.00 2.56 2.27 2.10 1.95 2.49 1.30 74.36%
P/EPS 1,500.00 -75.00 21.15 -7.69 44.44 -43.33 82.35 588.63%
EY 0.07 -1.33 4.73 -13.00 2.25 -2.31 1.21 -84.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.55 0.76 0.57 0.62 0.67 11.57%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 28/05/15 -
Price 0.155 0.17 0.135 0.11 0.12 0.125 0.13 -
P/RPS 3.10 3.22 2.78 1.78 1.95 2.39 1.21 86.91%
P/EPS 1,550.00 -94.44 25.96 -6.51 44.44 -41.67 76.47 639.34%
EY 0.06 -1.06 3.85 -15.36 2.25 -2.40 1.31 -87.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.68 0.65 0.57 0.60 0.62 20.42%

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