[AEM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 92.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 65,348 68,794 50,890 32,175 16,551 0 -
PBT 6,875 7,718 6,147 3,691 1,426 0 -
Tax -1,254 -2,485 -2,572 -2,510 -1,431 0 -
NP 5,621 5,233 3,575 1,181 -5 0 -
-
NP to SH 5,635 6,788 5,346 2,952 1,536 0 -
-
Tax Rate 18.24% 32.20% 41.84% 68.00% 100.35% - -
Total Cost 59,727 63,561 47,315 30,994 16,556 0 -
-
Net Worth 72,150 53,828 57,310 0 185 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,869 1,869 - - - - -
Div Payout % 33.17% 27.53% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 72,150 53,828 57,310 0 185 0 -
NOSH 100,208 74,761 80,718 9,441 273 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.60% 7.61% 7.02% 3.67% -0.03% 0.00% -
ROE 7.81% 12.61% 9.33% 0.00% 826.73% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.21 92.02 63.05 340.79 6,057.67 0.00 -
EPS 5.62 9.08 6.62 31.27 562.18 0.00 -
DPS 1.87 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.00 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 9,441
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.20 31.80 23.52 14.87 7.65 0.00 -
EPS 2.60 3.14 2.47 1.36 0.71 0.00 -
DPS 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.2488 0.2649 0.00 0.0009 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/03/03 31/12/02 30/09/02 - - - -
Price 0.96 1.03 1.12 0.00 0.00 0.00 -
P/RPS 1.47 1.12 1.78 0.00 0.00 0.00 -
P/EPS 17.07 11.34 16.91 0.00 0.00 0.00 -
EY 5.86 8.82 5.91 0.00 0.00 0.00 -
DY 1.94 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.43 1.58 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/05/03 26/02/03 - - - - -
Price 0.94 0.91 0.00 0.00 0.00 0.00 -
P/RPS 1.44 0.99 0.00 0.00 0.00 0.00 -
P/EPS 16.72 10.02 0.00 0.00 0.00 0.00 -
EY 5.98 9.98 0.00 0.00 0.00 0.00 -
DY 1.98 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 0.00 0.00 0.00 0.00 -

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