[AEM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 93.97%
YoY- 60.1%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,709 22,017 19,188 16,495 15,626 22,186 19,350 11.22%
PBT 237 -2,838 -2,484 -487 -7,981 -1,122 -2,516 -
Tax 1,241 -9 0 0 -73 -10 -103 -
NP 1,478 -2,847 -2,484 -487 -8,054 -1,132 -2,619 -
-
NP to SH 1,445 -2,852 -2,484 -486 -8,054 -1,132 -2,619 -
-
Tax Rate -523.63% - - - - - - -
Total Cost 21,231 24,864 21,672 16,982 23,680 23,318 21,969 -2.24%
-
Net Worth 36,936 35,424 38,586 40,632 42,399 51,019 52,059 -20.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 36,936 35,424 38,586 40,632 42,399 51,019 52,059 -20.40%
NOSH 80,297 80,509 80,388 79,672 79,999 79,718 80,091 0.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.51% -12.93% -12.95% -2.95% -51.54% -5.10% -13.53% -
ROE 3.91% -8.05% -6.44% -1.20% -19.00% -2.22% -5.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.28 27.35 23.87 20.70 19.53 27.83 24.16 11.03%
EPS 1.80 -3.54 -3.09 -0.61 -10.07 -1.42 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.48 0.51 0.53 0.64 0.65 -20.53%
Adjusted Per Share Value based on latest NOSH - 79,672
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.50 10.18 8.87 7.62 7.22 10.25 8.94 11.28%
EPS 0.67 -1.32 -1.15 -0.22 -3.72 -0.52 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1637 0.1783 0.1878 0.196 0.2358 0.2406 -20.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.31 0.31 0.72 0.66 0.90 0.86 -
P/RPS 0.88 1.13 1.30 3.48 3.38 3.23 3.56 -60.51%
P/EPS 13.89 -8.75 -10.03 -118.03 -6.56 -63.38 -26.30 -
EY 7.20 -11.43 -9.97 -0.85 -15.25 -1.58 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.65 1.41 1.25 1.41 1.32 -44.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 25/05/05 28/02/05 30/11/04 25/08/04 -
Price 0.37 0.30 0.34 0.34 0.72 0.75 0.91 -
P/RPS 1.31 1.10 1.42 1.64 3.69 2.69 3.77 -50.47%
P/EPS 20.56 -8.47 -11.00 -55.74 -7.15 -52.82 -27.83 -
EY 4.86 -11.81 -9.09 -1.79 -13.98 -1.89 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.71 0.67 1.36 1.17 1.40 -31.06%

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