[AEM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.44%
YoY- -72.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,902 9,696 10,511 13,574 10,664 10,478 10,821 54.91%
PBT -34 530 -1,552 80 172 -71 65 -
Tax 0 -16 0 0 259 -44 0 -
NP -34 514 -1,552 80 431 -115 65 -
-
NP to SH -34 514 -1,552 80 431 -115 65 -
-
Tax Rate - 3.02% - 0.00% -150.58% - 0.00% -
Total Cost 20,936 9,182 12,063 13,494 10,233 10,593 10,756 55.70%
-
Net Worth 18,700 24,748 24,604 27,000 25,297 24,916 25,071 -17.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 18,700 24,748 24,604 27,000 25,297 24,916 25,071 -17.71%
NOSH 85,000 95,185 94,634 100,000 93,695 95,833 92,857 -5.70%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.16% 5.30% -14.77% 0.59% 4.04% -1.10% 0.60% -
ROE -0.18% 2.08% -6.31% 0.30% 1.70% -0.46% 0.26% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.59 10.19 11.11 13.57 11.38 10.93 11.65 64.32%
EPS -0.04 0.54 -1.64 0.08 0.46 -0.12 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.26 0.27 0.27 0.26 0.27 -12.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.66 4.48 4.86 6.27 4.93 4.84 5.00 54.93%
EPS -0.02 0.24 -0.72 0.04 0.20 -0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.1144 0.1137 0.1248 0.1169 0.1152 0.1159 -17.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.14 0.22 0.215 0.205 0.205 0.21 0.21 -
P/RPS 0.57 2.16 1.94 1.51 1.80 1.92 1.80 -53.44%
P/EPS -350.00 40.74 -13.11 256.25 44.57 -175.00 300.00 -
EY -0.29 2.45 -7.63 0.39 2.24 -0.57 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.83 0.76 0.76 0.81 0.78 -12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 21/05/14 28/02/14 29/11/13 20/08/13 -
Price 0.145 0.165 0.225 0.20 0.23 0.21 0.21 -
P/RPS 0.59 1.62 2.03 1.47 2.02 1.92 1.80 -52.36%
P/EPS -362.50 30.56 -13.72 250.00 50.00 -175.00 300.00 -
EY -0.28 3.27 -7.29 0.40 2.00 -0.57 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.87 0.74 0.85 0.81 0.78 -10.51%

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