[AEM] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -11.55%
YoY- -287.13%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 135,449 137,116 122,467 107,649 83,715 68,393 68,695 57.43%
PBT -64,292 -57,409 -19,574 -12,612 -11,270 -9,314 -3,411 612.06%
Tax -8 -8 -31 -29 -23 -23 0 -
NP -64,300 -57,417 -19,605 -12,641 -11,293 -9,337 -3,411 612.12%
-
NP to SH -64,300 -57,417 -19,987 -13,023 -11,675 -9,719 -3,411 612.12%
-
Tax Rate - - - - - - - -
Total Cost 199,749 194,533 142,072 120,290 95,008 77,730 72,106 97.61%
-
Net Worth 86,540 78,577 82,668 68,797 64,923 58,510 57,961 30.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 86,540 78,577 82,668 68,797 64,923 58,510 57,961 30.72%
NOSH 2,163,629 2,163,629 2,163,629 2,163,629 721,209 554,776 513,776 161.46%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -47.47% -41.87% -16.01% -11.74% -13.49% -13.65% -4.97% -
ROE -74.30% -73.07% -24.18% -18.93% -17.98% -16.61% -5.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.26 8.72 8.89 10.95 14.18 16.36 17.78 -50.23%
EPS -2.97 -3.65 -1.45 -1.33 -1.98 -2.33 -0.88 125.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.06 0.07 0.11 0.14 0.15 -58.67%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 62.60 63.37 56.60 49.75 38.69 31.61 31.75 57.43%
EPS -29.72 -26.54 -9.24 -6.02 -5.40 -4.49 -1.58 611.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3632 0.3821 0.318 0.3001 0.2704 0.2679 30.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.02 0.03 0.05 0.045 0.085 0.13 -
P/RPS 0.40 0.23 0.34 0.46 0.32 0.52 0.73 -33.11%
P/EPS -0.84 -0.55 -2.07 -3.77 -2.27 -3.66 -14.73 -85.26%
EY -118.88 -182.68 -48.35 -26.50 -43.96 -27.36 -6.79 577.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.50 0.71 0.41 0.61 0.87 -19.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 18/05/22 18/05/22 30/08/21 29/06/21 26/02/21 -
Price 0.015 0.03 0.035 0.035 0.045 0.045 0.095 -
P/RPS 0.24 0.34 0.39 0.32 0.32 0.27 0.53 -41.11%
P/EPS -0.50 -0.82 -2.41 -2.64 -2.27 -1.94 -10.76 -87.14%
EY -198.14 -121.78 -41.45 -37.86 -43.96 -51.68 -9.29 673.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.60 0.58 0.50 0.41 0.32 0.63 -28.67%

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