[AEM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.16%
YoY- 32.22%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,521 47,670 49,217 43,803 47,283 45,778 46,290 -2.56%
PBT 292 497 93 -1,742 -2,065 -2,802 -3,728 -
Tax -25 -25 -25 -65 -65 -65 -65 -47.14%
NP 267 472 68 -1,807 -2,130 -2,867 -3,793 -
-
NP to SH 267 472 68 -1,807 -2,130 -2,867 -3,793 -
-
Tax Rate 8.56% 5.03% 26.88% - - - - -
Total Cost 44,254 47,198 49,149 45,610 49,413 48,645 50,083 -7.92%
-
Net Worth 25,071 24,406 25,368 29,866 25,137 25,425 25,477 -1.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 25,071 24,406 25,368 29,866 25,137 25,425 25,477 -1.06%
NOSH 92,857 93,870 93,958 106,666 93,103 94,166 94,360 -1.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.60% 0.99% 0.14% -4.13% -4.50% -6.26% -8.19% -
ROE 1.06% 1.93% 0.27% -6.05% -8.47% -11.28% -14.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.95 50.78 52.38 41.07 50.79 48.61 49.06 -1.51%
EPS 0.29 0.50 0.07 -1.69 -2.29 -3.04 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.28 0.27 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 106,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.58 22.03 22.75 20.25 21.85 21.16 21.39 -2.54%
EPS 0.12 0.22 0.03 -0.84 -0.98 -1.33 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1128 0.1173 0.138 0.1162 0.1175 0.1178 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.225 0.22 0.20 0.21 0.28 0.32 -
P/RPS 0.44 0.44 0.42 0.49 0.41 0.58 0.65 -22.92%
P/EPS 73.03 44.75 303.98 -11.81 -9.18 -9.20 -7.96 -
EY 1.37 2.23 0.33 -8.47 -10.89 -10.87 -12.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.81 0.71 0.78 1.04 1.19 -24.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.21 0.225 0.225 0.21 0.21 0.20 0.31 -
P/RPS 0.44 0.44 0.43 0.51 0.41 0.41 0.63 -21.29%
P/EPS 73.03 44.75 310.89 -12.40 -9.18 -6.57 -7.71 -
EY 1.37 2.23 0.32 -8.07 -10.89 -15.22 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.83 0.75 0.78 0.74 1.15 -22.82%

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