[AEM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.57%
YoY- -343.88%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 61,022 59,464 61,194 58,744 58,620 63,091 62,145 -1.21%
PBT -1,365 -1,558 -1,995 -2,060 -1,995 -1,655 -990 23.95%
Tax -215 -82 -82 -113 -44 -93 -124 44.47%
NP -1,580 -1,640 -2,077 -2,173 -2,039 -1,748 -1,114 26.31%
-
NP to SH -1,580 -1,640 -2,077 -2,173 -2,039 -1,748 -1,114 26.31%
-
Tax Rate - - - - - - - -
Total Cost 62,602 61,104 63,271 60,917 60,659 64,839 63,259 -0.69%
-
Net Worth 56,886 53,892 53,892 56,886 53,892 56,886 52,582 5.40%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 56,886 53,892 53,892 56,886 53,892 56,886 52,582 5.40%
NOSH 299,404 299,404 299,404 299,404 299,404 299,404 299,404 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.59% -2.76% -3.39% -3.70% -3.48% -2.77% -1.79% -
ROE -2.78% -3.04% -3.85% -3.82% -3.78% -3.07% -2.12% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.38 19.86 20.44 19.62 19.58 21.07 22.46 -6.29%
EPS -0.53 -0.55 -0.69 -0.73 -0.68 -0.58 -0.40 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.19 0.18 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 299,404
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.20 27.48 28.28 27.15 27.09 29.16 28.72 -1.21%
EPS -0.73 -0.76 -0.96 -1.00 -0.94 -0.81 -0.51 27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2491 0.2491 0.2629 0.2491 0.2629 0.243 5.40%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.095 0.105 0.11 0.125 0.14 0.135 0.15 -
P/RPS 0.47 0.53 0.54 0.64 0.72 0.64 0.67 -21.10%
P/EPS -18.00 -19.17 -15.86 -17.22 -20.56 -23.12 -37.26 -38.51%
EY -5.55 -5.22 -6.31 -5.81 -4.86 -4.32 -2.68 62.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.61 0.66 0.78 0.71 0.79 -26.34%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 28/02/19 26/11/18 23/08/18 28/05/18 28/02/18 -
Price 0.09 0.09 0.12 0.125 0.13 0.155 0.15 -
P/RPS 0.44 0.45 0.59 0.64 0.66 0.74 0.67 -24.50%
P/EPS -17.05 -16.43 -17.30 -17.22 -19.09 -26.55 -37.26 -40.70%
EY -5.86 -6.09 -5.78 -5.81 -5.24 -3.77 -2.68 68.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.67 0.66 0.72 0.82 0.79 -29.33%

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