[AEM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -16.66%
YoY- 59.08%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 78,560 73,553 64,782 64,336 65,348 68,794 50,890 33.53%
PBT 1,477 3,165 4,377 5,257 6,875 7,718 6,147 -61.31%
Tax -796 -883 -488 -345 -1,254 -2,485 -2,572 -54.21%
NP 681 2,282 3,889 4,912 5,621 5,233 3,575 -66.86%
-
NP to SH 681 2,282 3,673 4,696 5,635 6,788 5,346 -74.65%
-
Tax Rate 53.89% 27.90% 11.15% 6.56% 18.24% 32.20% 41.84% -
Total Cost 77,879 71,271 60,893 59,424 59,727 63,561 47,315 39.36%
-
Net Worth 56,092 56,799 59,329 55,649 72,150 53,828 57,310 -1.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 1,869 1,869 1,869 1,869 - -
Div Payout % - - 50.89% 39.80% 33.17% 27.53% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 56,092 56,799 59,329 55,649 72,150 53,828 57,310 -1.42%
NOSH 80,131 80,000 80,175 79,499 100,208 74,761 80,718 -0.48%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.87% 3.10% 6.00% 7.63% 8.60% 7.61% 7.02% -
ROE 1.21% 4.02% 6.19% 8.44% 7.81% 12.61% 9.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 98.04 91.94 80.80 80.93 65.21 92.02 63.05 34.18%
EPS 0.85 2.85 4.58 5.91 5.62 9.08 6.62 -74.51%
DPS 0.00 0.00 2.33 2.35 1.87 2.50 0.00 -
NAPS 0.70 0.71 0.74 0.70 0.72 0.72 0.71 -0.94%
Adjusted Per Share Value based on latest NOSH - 79,499
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 36.31 34.00 29.94 29.74 30.20 31.80 23.52 33.53%
EPS 0.31 1.05 1.70 2.17 2.60 3.14 2.47 -74.90%
DPS 0.00 0.00 0.86 0.86 0.86 0.86 0.00 -
NAPS 0.2593 0.2625 0.2742 0.2572 0.3335 0.2488 0.2649 -1.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.18 1.63 1.48 1.28 0.96 1.03 1.12 -
P/RPS 1.20 1.77 1.83 1.58 1.47 1.12 1.78 -23.09%
P/EPS 138.85 57.14 32.31 21.67 17.07 11.34 16.91 306.48%
EY 0.72 1.75 3.10 4.61 5.86 8.82 5.91 -75.39%
DY 0.00 0.00 1.58 1.84 1.94 2.43 0.00 -
P/NAPS 1.69 2.30 2.00 1.83 1.33 1.43 1.58 4.58%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 - -
Price 0.89 1.50 1.74 1.58 0.94 0.91 0.00 -
P/RPS 0.91 1.63 2.15 1.95 1.44 0.99 0.00 -
P/EPS 104.72 52.59 37.98 26.75 16.72 10.02 0.00 -
EY 0.95 1.90 2.63 3.74 5.98 9.98 0.00 -
DY 0.00 0.00 1.34 1.49 1.98 2.75 0.00 -
P/NAPS 1.27 2.11 2.35 2.26 1.31 1.26 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