[AEM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -42.27%
YoY- -56.22%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 43,803 47,283 45,778 46,290 52,516 50,978 50,552 -9.08%
PBT -1,742 -2,065 -2,802 -3,728 -2,645 -2,055 -2,071 -10.86%
Tax -65 -65 -65 -65 -21 -21 -21 111.95%
NP -1,807 -2,130 -2,867 -3,793 -2,666 -2,076 -2,092 -9.27%
-
NP to SH -1,807 -2,130 -2,867 -3,793 -2,666 -2,076 -2,092 -9.27%
-
Tax Rate - - - - - - - -
Total Cost 45,610 49,413 48,645 50,083 55,182 53,054 52,644 -9.09%
-
Net Worth 29,866 25,137 25,425 25,477 25,223 25,732 26,447 8.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 29,866 25,137 25,425 25,477 25,223 25,732 26,447 8.41%
NOSH 106,666 93,103 94,166 94,360 93,421 95,306 94,454 8.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.13% -4.50% -6.26% -8.19% -5.08% -4.07% -4.14% -
ROE -6.05% -8.47% -11.28% -14.89% -10.57% -8.07% -7.91% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.07 50.79 48.61 49.06 56.21 53.49 53.52 -16.14%
EPS -1.69 -2.29 -3.04 -4.02 -2.85 -2.18 -2.21 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.27 0.27 0.27 0.28 0.00%
Adjusted Per Share Value based on latest NOSH - 94,360
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.25 21.85 21.16 21.39 24.27 23.56 23.36 -9.06%
EPS -0.84 -0.98 -1.33 -1.75 -1.23 -0.96 -0.97 -9.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1162 0.1175 0.1178 0.1166 0.1189 0.1222 8.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.21 0.28 0.32 0.19 0.27 0.34 -
P/RPS 0.49 0.41 0.58 0.65 0.34 0.50 0.64 -16.26%
P/EPS -11.81 -9.18 -9.20 -7.96 -6.66 -12.40 -15.35 -15.99%
EY -8.47 -10.89 -10.87 -12.56 -15.02 -8.07 -6.51 19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 1.04 1.19 0.70 1.00 1.21 -29.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 30/08/12 29/05/12 29/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.21 0.21 0.20 0.31 0.28 0.20 0.29 -
P/RPS 0.51 0.41 0.41 0.63 0.50 0.37 0.54 -3.72%
P/EPS -12.40 -9.18 -6.57 -7.71 -9.81 -9.18 -13.09 -3.53%
EY -8.07 -10.89 -15.22 -12.97 -10.19 -10.89 -7.64 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.74 1.15 1.04 0.74 1.04 -19.53%

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