[AEM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.09%
YoY- 110.18%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,227 45,537 43,115 43,725 44,521 47,670 49,217 -5.49%
PBT -1,371 246 457 253 292 497 93 -
Tax 215 215 215 -69 -25 -25 -25 -
NP -1,156 461 672 184 267 472 68 -
-
NP to SH -1,156 461 672 184 267 472 68 -
-
Tax Rate - -87.40% -47.05% 27.27% 8.56% 5.03% 26.88% -
Total Cost 46,383 45,076 42,443 43,541 44,254 47,198 49,149 -3.79%
-
Net Worth 24,604 27,000 25,297 24,916 25,071 24,406 25,368 -2.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,604 27,000 25,297 24,916 25,071 24,406 25,368 -2.02%
NOSH 94,634 100,000 93,695 95,833 92,857 93,870 93,958 0.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.56% 1.01% 1.56% 0.42% 0.60% 0.99% 0.14% -
ROE -4.70% 1.71% 2.66% 0.74% 1.06% 1.93% 0.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.79 45.54 46.02 45.63 47.95 50.78 52.38 -5.94%
EPS -1.22 0.46 0.72 0.19 0.29 0.50 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.26 0.27 0.26 0.27 -2.49%
Adjusted Per Share Value based on latest NOSH - 95,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.90 21.05 19.93 20.21 20.58 22.03 22.75 -5.51%
EPS -0.53 0.21 0.31 0.09 0.12 0.22 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1248 0.1169 0.1152 0.1159 0.1128 0.1173 -2.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.215 0.205 0.205 0.21 0.21 0.225 0.22 -
P/RPS 0.45 0.45 0.45 0.46 0.44 0.44 0.42 4.72%
P/EPS -17.60 44.47 28.58 109.38 73.03 44.75 303.98 -
EY -5.68 2.25 3.50 0.91 1.37 2.23 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.76 0.81 0.78 0.87 0.81 1.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.225 0.20 0.23 0.21 0.21 0.225 0.225 -
P/RPS 0.47 0.44 0.50 0.46 0.44 0.44 0.43 6.12%
P/EPS -18.42 43.38 32.07 109.38 73.03 44.75 310.89 -
EY -5.43 2.31 3.12 0.91 1.37 2.23 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.85 0.81 0.78 0.87 0.83 3.19%

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