[AEM] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -870.98%
YoY- -387.81%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 15,253 14,103 15,893 13,495 15,129 18,574 14,947 1.35%
PBT 159 -171 -591 -1,457 224 169 74 66.43%
Tax -100 18 0 -31 -31 -31 -31 118.16%
NP 59 -153 -591 -1,488 193 138 43 23.45%
-
NP to SH 59 -153 -591 -1,488 193 138 43 23.45%
-
Tax Rate 62.89% - - - 13.84% 18.34% 41.89% -
Total Cost 15,194 14,256 16,484 14,983 14,936 18,436 14,904 1.29%
-
Net Worth 56,886 53,892 56,886 52,582 55,350 55,350 43,000 20.48%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 56,886 53,892 56,886 52,582 55,350 55,350 43,000 20.48%
NOSH 299,404 299,404 299,404 299,404 299,404 299,404 215,000 24.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.39% -1.08% -3.72% -11.03% 1.28% 0.74% 0.29% -
ROE 0.10% -0.28% -1.04% -2.83% 0.35% 0.25% 0.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.09 4.71 5.31 4.88 5.47 6.71 6.95 -18.73%
EPS 0.02 -0.05 -0.20 -0.31 0.07 0.05 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.19 0.19 0.20 0.20 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 299,404
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.05 6.52 7.35 6.24 6.99 8.58 6.91 1.34%
EPS 0.03 -0.07 -0.27 -0.69 0.09 0.06 0.02 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2491 0.2629 0.243 0.2558 0.2558 0.1987 20.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.125 0.14 0.135 0.15 0.165 0.185 0.185 -
P/RPS 2.45 2.97 2.54 3.08 3.02 2.76 2.66 -5.33%
P/EPS 634.33 -273.96 -68.39 -27.90 236.60 371.01 925.00 -22.21%
EY 0.16 -0.37 -1.46 -3.58 0.42 0.27 0.11 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.71 0.79 0.83 0.93 0.93 -20.42%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 23/08/18 28/05/18 28/02/18 27/11/17 23/08/17 29/05/17 -
Price 0.125 0.13 0.155 0.15 0.16 0.18 0.18 -
P/RPS 2.45 2.76 2.92 3.08 2.93 2.68 2.59 -3.63%
P/EPS 634.33 -254.40 -78.52 -27.90 229.43 360.98 900.00 -20.78%
EY 0.16 -0.39 -1.27 -3.58 0.44 0.28 0.11 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.82 0.79 0.80 0.90 0.90 -18.66%

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