[AEM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -164.8%
YoY- -670.68%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 73,326 73,495 73,657 75,274 86,323 83,298 78,560 -4.48%
PBT -13,790 -12,074 -12,106 -12,724 -4,384 -1,686 1,477 -
Tax -82 -83 -186 -299 -534 -729 -796 -77.99%
NP -13,872 -12,157 -12,292 -13,023 -4,918 -2,415 681 -
-
NP to SH -13,876 -12,156 -12,291 -13,023 -4,918 -2,415 681 -
-
Tax Rate - - - - - - 53.89% -
Total Cost 87,198 85,652 85,949 88,297 91,241 85,713 77,879 7.81%
-
Net Worth 35,424 38,586 40,632 42,399 51,019 52,059 56,092 -26.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,424 38,586 40,632 42,399 51,019 52,059 56,092 -26.37%
NOSH 80,509 80,388 79,672 79,999 79,718 80,091 80,131 0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -18.92% -16.54% -16.69% -17.30% -5.70% -2.90% 0.87% -
ROE -39.17% -31.50% -30.25% -30.71% -9.64% -4.64% 1.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 91.08 91.42 92.45 94.09 108.29 104.00 98.04 -4.78%
EPS -17.24 -15.12 -15.43 -16.28 -6.17 -3.02 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.51 0.53 0.64 0.65 0.70 -26.60%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.89 33.97 34.04 34.79 39.90 38.50 36.31 -4.49%
EPS -6.41 -5.62 -5.68 -6.02 -2.27 -1.12 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1783 0.1878 0.196 0.2358 0.2406 0.2593 -26.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.31 0.72 0.66 0.90 0.86 1.18 -
P/RPS 0.34 0.34 0.78 0.70 0.83 0.83 1.20 -56.82%
P/EPS -1.80 -2.05 -4.67 -4.05 -14.59 -28.52 138.85 -
EY -55.60 -48.78 -21.43 -24.66 -6.85 -3.51 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 1.41 1.25 1.41 1.32 1.69 -44.40%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 28/02/05 30/11/04 25/08/04 20/05/04 -
Price 0.30 0.34 0.34 0.72 0.75 0.91 0.89 -
P/RPS 0.33 0.37 0.37 0.77 0.69 0.87 0.91 -49.11%
P/EPS -1.74 -2.25 -2.20 -4.42 -12.16 -30.18 104.72 -
EY -57.45 -44.48 -45.37 -22.61 -8.23 -3.31 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.67 1.36 1.17 1.40 1.27 -34.03%

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