[AEM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2637.5%
YoY- -353.22%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 15,626 22,186 19,350 18,112 26,675 19,161 14,612 4.55%
PBT -7,981 -1,122 -2,516 -1,105 359 1,576 647 -
Tax -73 -10 -103 -113 -308 -205 -170 -42.93%
NP -8,054 -1,132 -2,619 -1,218 51 1,371 477 -
-
NP to SH -8,054 -1,132 -2,619 -1,218 48 1,371 477 -
-
Tax Rate - - - - 85.79% 13.01% 26.28% -
Total Cost 23,680 23,318 21,969 19,330 26,624 17,790 14,135 40.83%
-
Net Worth 42,399 51,019 52,059 56,092 56,799 59,329 55,649 -16.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 800 - - -
Div Payout % - - - - 1,666.67% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,399 51,019 52,059 56,092 56,799 59,329 55,649 -16.51%
NOSH 79,999 79,718 80,091 80,131 80,000 80,175 79,499 0.41%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -51.54% -5.10% -13.53% -6.72% 0.19% 7.16% 3.26% -
ROE -19.00% -2.22% -5.03% -2.17% 0.08% 2.31% 0.86% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.53 27.83 24.16 22.60 33.34 23.90 18.38 4.10%
EPS -10.07 -1.42 -3.27 -1.52 0.06 1.71 0.60 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.53 0.64 0.65 0.70 0.71 0.74 0.70 -16.85%
Adjusted Per Share Value based on latest NOSH - 80,131
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.22 10.25 8.94 8.37 12.33 8.86 6.75 4.56%
EPS -3.72 -0.52 -1.21 -0.56 0.02 0.63 0.22 -
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.196 0.2358 0.2406 0.2593 0.2625 0.2742 0.2572 -16.50%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.90 0.86 1.18 1.63 1.48 1.28 -
P/RPS 3.38 3.23 3.56 5.22 4.89 6.19 6.96 -38.08%
P/EPS -6.56 -63.38 -26.30 -77.63 2,716.67 86.55 213.33 -
EY -15.25 -1.58 -3.80 -1.29 0.04 1.16 0.47 -
DY 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 1.25 1.41 1.32 1.69 2.30 2.00 1.83 -22.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 25/08/04 20/05/04 27/02/04 18/11/03 28/08/03 -
Price 0.72 0.75 0.91 0.89 1.50 1.74 1.58 -
P/RPS 3.69 2.69 3.77 3.94 4.50 7.28 8.60 -42.96%
P/EPS -7.15 -52.82 -27.83 -58.55 2,500.00 101.75 263.33 -
EY -13.98 -1.89 -3.59 -1.71 0.04 0.98 0.38 -
DY 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 1.36 1.17 1.40 1.27 2.11 2.35 2.26 -28.61%

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