[AEM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -88.24%
YoY- -247.62%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 51,822 50,289 51,214 54,683 44,445 45,227 45,537 8.99%
PBT 67 105 -896 -976 -770 -1,371 246 -57.94%
Tax 0 -16 -16 -16 243 215 215 -
NP 67 89 -912 -992 -527 -1,156 461 -72.32%
-
NP to SH 67 89 -912 -992 -527 -1,156 461 -72.32%
-
Tax Rate 0.00% 15.24% - - - - -87.40% -
Total Cost 51,755 50,200 52,126 55,675 44,972 46,383 45,076 9.63%
-
Net Worth 38,266 38,569 19,764 18,700 24,748 24,604 27,000 26.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 38,266 38,569 19,764 18,700 24,748 24,604 27,000 26.14%
NOSH 182,222 183,666 94,117 85,000 95,185 94,634 100,000 49.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.13% 0.18% -1.78% -1.81% -1.19% -2.56% 1.01% -
ROE 0.18% 0.23% -4.61% -5.30% -2.13% -4.70% 1.71% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.44 27.38 54.41 64.33 46.69 47.79 45.54 -26.91%
EPS 0.04 0.05 -0.97 -1.17 -0.55 -1.22 0.46 -80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.22 0.26 0.26 0.27 -15.41%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.95 23.24 23.67 25.27 20.54 20.90 21.05 8.97%
EPS 0.03 0.04 -0.42 -0.46 -0.24 -0.53 0.21 -72.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1783 0.0913 0.0864 0.1144 0.1137 0.1248 26.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.13 0.14 0.14 0.22 0.215 0.205 -
P/RPS 0.42 0.47 0.26 0.22 0.47 0.45 0.45 -4.49%
P/EPS 326.37 268.28 -14.45 -12.00 -39.74 -17.60 44.47 277.19%
EY 0.31 0.37 -6.92 -8.34 -2.52 -5.68 2.25 -73.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.67 0.64 0.85 0.83 0.76 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 21/05/14 -
Price 0.12 0.125 0.13 0.145 0.165 0.225 0.20 -
P/RPS 0.42 0.46 0.24 0.23 0.35 0.47 0.44 -3.05%
P/EPS 326.37 257.96 -13.42 -12.42 -29.80 -18.42 43.38 283.48%
EY 0.31 0.39 -7.45 -8.05 -3.36 -5.43 2.31 -73.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.62 0.66 0.63 0.87 0.74 -15.95%

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