[AEM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 103.76%
YoY- 101.79%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,725 44,521 47,670 49,217 43,803 47,283 45,778 -3.00%
PBT 253 292 497 93 -1,742 -2,065 -2,802 -
Tax -69 -25 -25 -25 -65 -65 -65 4.05%
NP 184 267 472 68 -1,807 -2,130 -2,867 -
-
NP to SH 184 267 472 68 -1,807 -2,130 -2,867 -
-
Tax Rate 27.27% 8.56% 5.03% 26.88% - - - -
Total Cost 43,541 44,254 47,198 49,149 45,610 49,413 48,645 -7.11%
-
Net Worth 24,916 25,071 24,406 25,368 29,866 25,137 25,425 -1.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,916 25,071 24,406 25,368 29,866 25,137 25,425 -1.33%
NOSH 95,833 92,857 93,870 93,958 106,666 93,103 94,166 1.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.42% 0.60% 0.99% 0.14% -4.13% -4.50% -6.26% -
ROE 0.74% 1.06% 1.93% 0.27% -6.05% -8.47% -11.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.63 47.95 50.78 52.38 41.07 50.79 48.61 -4.12%
EPS 0.19 0.29 0.50 0.07 -1.69 -2.29 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.26 0.27 0.28 0.27 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 93,958
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.21 20.58 22.03 22.75 20.25 21.85 21.16 -3.01%
EPS 0.09 0.12 0.22 0.03 -0.84 -0.98 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1159 0.1128 0.1173 0.138 0.1162 0.1175 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.21 0.225 0.22 0.20 0.21 0.28 -
P/RPS 0.46 0.44 0.44 0.42 0.49 0.41 0.58 -14.30%
P/EPS 109.38 73.03 44.75 303.98 -11.81 -9.18 -9.20 -
EY 0.91 1.37 2.23 0.33 -8.47 -10.89 -10.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.81 0.71 0.78 1.04 -15.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 -
Price 0.21 0.21 0.225 0.225 0.21 0.21 0.20 -
P/RPS 0.46 0.44 0.44 0.43 0.51 0.41 0.41 7.96%
P/EPS 109.38 73.03 44.75 310.89 -12.40 -9.18 -6.57 -
EY 0.91 1.37 2.23 0.32 -8.07 -10.89 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.83 0.75 0.78 0.74 6.20%

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