[AEM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -70.16%
YoY- -87.91%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 75,274 86,323 83,298 78,560 73,553 64,782 64,336 10.98%
PBT -12,724 -4,384 -1,686 1,477 3,165 4,377 5,257 -
Tax -299 -534 -729 -796 -883 -488 -345 -9.05%
NP -13,023 -4,918 -2,415 681 2,282 3,889 4,912 -
-
NP to SH -13,023 -4,918 -2,415 681 2,282 3,673 4,696 -
-
Tax Rate - - - 53.89% 27.90% 11.15% 6.56% -
Total Cost 88,297 91,241 85,713 77,879 71,271 60,893 59,424 30.05%
-
Net Worth 42,399 51,019 52,059 56,092 56,799 59,329 55,649 -16.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 1,869 1,869 -
Div Payout % - - - - - 50.89% 39.80% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,399 51,019 52,059 56,092 56,799 59,329 55,649 -16.51%
NOSH 79,999 79,718 80,091 80,131 80,000 80,175 79,499 0.41%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -17.30% -5.70% -2.90% 0.87% 3.10% 6.00% 7.63% -
ROE -30.71% -9.64% -4.64% 1.21% 4.02% 6.19% 8.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 94.09 108.29 104.00 98.04 91.94 80.80 80.93 10.51%
EPS -16.28 -6.17 -3.02 0.85 2.85 4.58 5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 2.33 2.35 -
NAPS 0.53 0.64 0.65 0.70 0.71 0.74 0.70 -16.85%
Adjusted Per Share Value based on latest NOSH - 80,131
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.79 39.90 38.50 36.31 34.00 29.94 29.74 10.96%
EPS -6.02 -2.27 -1.12 0.31 1.05 1.70 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.86 0.86 -
NAPS 0.196 0.2358 0.2406 0.2593 0.2625 0.2742 0.2572 -16.50%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.90 0.86 1.18 1.63 1.48 1.28 -
P/RPS 0.70 0.83 0.83 1.20 1.77 1.83 1.58 -41.74%
P/EPS -4.05 -14.59 -28.52 138.85 57.14 32.31 21.67 -
EY -24.66 -6.85 -3.51 0.72 1.75 3.10 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 1.58 1.84 -
P/NAPS 1.25 1.41 1.32 1.69 2.30 2.00 1.83 -22.35%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 25/08/04 20/05/04 27/02/04 18/11/03 28/08/03 -
Price 0.72 0.75 0.91 0.89 1.50 1.74 1.58 -
P/RPS 0.77 0.69 0.87 0.91 1.63 2.15 1.95 -46.02%
P/EPS -4.42 -12.16 -30.18 104.72 52.59 37.98 26.75 -
EY -22.61 -8.23 -3.31 0.95 1.90 2.63 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.34 1.49 -
P/NAPS 1.36 1.17 1.40 1.27 2.11 2.35 2.26 -28.61%

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