[AEM] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -18.08%
YoY- -107.14%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 83,715 68,393 68,695 67,924 64,699 66,609 63,130 20.72%
PBT -11,270 -9,314 -3,411 -3,119 -2,603 -940 -490 710.30%
Tax -23 -23 0 -245 -246 -361 -361 -84.07%
NP -11,293 -9,337 -3,411 -3,364 -2,849 -1,301 -851 461.39%
-
NP to SH -11,675 -9,719 -3,411 -3,364 -2,849 -1,301 -851 473.99%
-
Tax Rate - - - - - - - -
Total Cost 95,008 77,730 72,106 71,288 67,548 67,910 63,981 30.18%
-
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
NOSH 721,209 554,776 513,776 428,147 389,344 329,344 329,344 68.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -13.49% -13.65% -4.97% -4.95% -4.40% -1.95% -1.35% -
ROE -17.98% -16.61% -5.88% -6.17% -5.28% -2.32% -1.35% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.18 16.36 17.78 18.69 19.20 20.22 20.07 -20.69%
EPS -1.98 -2.33 -0.88 -0.93 -0.85 -0.40 -0.27 277.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.15 0.15 0.16 0.17 0.20 -32.89%
Adjusted Per Share Value based on latest NOSH - 428,147
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 38.69 31.61 31.75 31.39 29.90 30.79 29.18 20.71%
EPS -5.40 -4.49 -1.58 -1.55 -1.32 -0.60 -0.39 477.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3001 0.2704 0.2679 0.2519 0.2492 0.2588 0.2907 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.045 0.085 0.13 0.185 0.10 0.06 0.11 -
P/RPS 0.32 0.52 0.73 0.99 0.52 0.30 0.55 -30.32%
P/EPS -2.27 -3.66 -14.73 -19.98 -11.83 -15.19 -40.65 -85.41%
EY -43.96 -27.36 -6.79 -5.00 -8.45 -6.58 -2.46 584.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.87 1.23 0.63 0.35 0.55 -17.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 29/06/21 26/02/21 20/11/20 25/08/20 25/06/20 28/02/20 -
Price 0.045 0.045 0.095 0.17 0.15 0.10 0.08 -
P/RPS 0.32 0.27 0.53 0.91 0.78 0.49 0.40 -13.83%
P/EPS -2.27 -1.94 -10.76 -18.36 -17.74 -25.31 -29.57 -81.96%
EY -43.96 -51.68 -9.29 -5.45 -5.64 -3.95 -3.38 453.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.63 1.13 0.94 0.59 0.40 1.66%

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