[AEM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 54.41%
YoY- -386.41%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,289 51,214 54,683 44,445 45,227 45,537 43,115 10.83%
PBT 105 -896 -976 -770 -1,371 246 457 -62.58%
Tax -16 -16 -16 243 215 215 215 -
NP 89 -912 -992 -527 -1,156 461 672 -74.11%
-
NP to SH 89 -912 -992 -527 -1,156 461 672 -74.11%
-
Tax Rate 15.24% - - - - -87.40% -47.05% -
Total Cost 50,200 52,126 55,675 44,972 46,383 45,076 42,443 11.87%
-
Net Worth 38,569 19,764 18,700 24,748 24,604 27,000 25,297 32.57%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 38,569 19,764 18,700 24,748 24,604 27,000 25,297 32.57%
NOSH 183,666 94,117 85,000 95,185 94,634 100,000 93,695 56.82%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.18% -1.78% -1.81% -1.19% -2.56% 1.01% 1.56% -
ROE 0.23% -4.61% -5.30% -2.13% -4.70% 1.71% 2.66% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.38 54.41 64.33 46.69 47.79 45.54 46.02 -29.32%
EPS 0.05 -0.97 -1.17 -0.55 -1.22 0.46 0.72 -83.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.26 0.26 0.27 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 95,185
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.24 23.67 25.27 20.54 20.90 21.05 19.93 10.81%
EPS 0.04 -0.42 -0.46 -0.24 -0.53 0.21 0.31 -74.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.0913 0.0864 0.1144 0.1137 0.1248 0.1169 32.60%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.13 0.14 0.14 0.22 0.215 0.205 0.205 -
P/RPS 0.47 0.26 0.22 0.47 0.45 0.45 0.45 2.94%
P/EPS 268.28 -14.45 -12.00 -39.74 -17.60 44.47 28.58 346.81%
EY 0.37 -6.92 -8.34 -2.52 -5.68 2.25 3.50 -77.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.64 0.85 0.83 0.76 0.76 -12.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 21/05/14 28/02/14 -
Price 0.125 0.13 0.145 0.165 0.225 0.20 0.23 -
P/RPS 0.46 0.24 0.23 0.35 0.47 0.44 0.50 -5.42%
P/EPS 257.96 -13.42 -12.42 -29.80 -18.42 43.38 32.07 302.98%
EY 0.39 -7.45 -8.05 -3.36 -5.43 2.31 3.12 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.66 0.63 0.87 0.74 0.85 -20.77%

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