[AEM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.15%
YoY- -182.15%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,654 80,451 80,409 73,326 73,495 73,657 75,274 3.85%
PBT -4,971 -6,526 -5,572 -13,790 -12,074 -12,106 -12,724 -46.65%
Tax 1,232 1,232 1,232 -82 -83 -186 -299 -
NP -3,739 -5,294 -4,340 -13,872 -12,157 -12,292 -13,023 -56.57%
-
NP to SH -3,813 -5,351 -4,377 -13,876 -12,156 -12,291 -13,023 -56.00%
-
Tax Rate - - - - - - - -
Total Cost 83,393 85,745 84,749 87,198 85,652 85,949 88,297 -3.74%
-
Net Worth 34,472 35,029 36,936 35,424 38,586 40,632 42,399 -12.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,472 35,029 36,936 35,424 38,586 40,632 42,399 -12.92%
NOSH 80,169 79,613 80,297 80,509 80,388 79,672 79,999 0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.69% -6.58% -5.40% -18.92% -16.54% -16.69% -17.30% -
ROE -11.06% -15.28% -11.85% -39.17% -31.50% -30.25% -30.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 99.36 101.05 100.14 91.08 91.42 92.45 94.09 3.71%
EPS -4.76 -6.72 -5.45 -17.24 -15.12 -15.43 -16.28 -56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.46 0.44 0.48 0.51 0.53 -13.04%
Adjusted Per Share Value based on latest NOSH - 80,509
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.81 37.18 37.16 33.89 33.97 34.04 34.79 3.84%
EPS -1.76 -2.47 -2.02 -6.41 -5.62 -5.68 -6.02 -56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1619 0.1707 0.1637 0.1783 0.1878 0.196 -12.94%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.40 0.25 0.31 0.31 0.72 0.66 -
P/RPS 0.47 0.40 0.25 0.34 0.34 0.78 0.70 -23.37%
P/EPS -9.88 -5.95 -4.59 -1.80 -2.05 -4.67 -4.05 81.51%
EY -10.12 -16.80 -21.80 -55.60 -48.78 -21.43 -24.66 -44.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.91 0.54 0.70 0.65 1.41 1.25 -8.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 25/05/05 28/02/05 -
Price 0.38 0.38 0.37 0.30 0.34 0.34 0.72 -
P/RPS 0.38 0.38 0.37 0.33 0.37 0.37 0.77 -37.63%
P/EPS -7.99 -5.65 -6.79 -1.74 -2.25 -2.20 -4.42 48.55%
EY -12.52 -17.69 -14.73 -57.45 -44.48 -45.37 -22.61 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.80 0.68 0.71 0.67 1.36 -25.24%

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