[AEM] YoY Annual (Unaudited) 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
YoY- 79.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,516 54,683 43,115 49,736 46,290 49,599 59,952 -5.56%
PBT -3,070 -976 457 -741 -3,728 -2,407 -1,633 11.08%
Tax -50 -58 215 -25 -65 -70 -1 91.88%
NP -3,120 -1,034 672 -766 -3,793 -2,477 -1,634 11.37%
-
NP to SH -3,120 -1,034 672 -766 -3,793 -2,477 -2,042 7.31%
-
Tax Rate - - -47.05% - - - - -
Total Cost 45,636 55,717 42,443 50,502 50,083 52,076 61,586 -4.87%
-
Net Worth 31,951 20,984 25,554 25,584 25,363 27,909 25,376 3.91%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,951 20,984 25,554 25,584 25,363 27,909 25,376 3.91%
NOSH 187,951 95,384 94,647 94,756 93,940 96,240 84,589 14.22%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.34% -1.89% 1.56% -1.54% -8.19% -4.99% -2.73% -
ROE -9.76% -4.93% 2.63% -2.99% -14.95% -8.88% -8.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.62 57.33 45.55 52.49 49.28 51.54 70.87 -17.32%
EPS -1.66 -1.08 0.71 -0.81 -4.02 -2.67 -0.27 35.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.22 0.27 0.27 0.27 0.29 0.30 -9.02%
Adjusted Per Share Value based on latest NOSH - 93,958
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.65 25.27 19.93 22.99 21.39 22.92 27.71 -5.56%
EPS -1.44 -0.48 0.31 -0.35 -1.75 -1.14 -0.94 7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.097 0.1181 0.1182 0.1172 0.129 0.1173 3.91%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.13 0.14 0.205 0.22 0.32 0.31 0.42 -
P/RPS 0.57 0.24 0.45 0.42 0.65 0.60 0.59 -0.57%
P/EPS -7.83 -12.91 28.87 -27.21 -7.93 -12.04 -17.40 -12.45%
EY -12.77 -7.74 3.46 -3.67 -12.62 -8.30 -5.75 14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.76 0.81 1.19 1.07 1.40 -9.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 0.11 0.145 0.23 0.225 0.31 0.34 1.01 -
P/RPS 0.49 0.25 0.50 0.43 0.63 0.66 1.43 -16.34%
P/EPS -6.63 -13.38 32.39 -27.83 -7.68 -13.21 -41.84 -26.42%
EY -15.09 -7.48 3.09 -3.59 -13.02 -7.57 -2.39 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.85 0.83 1.15 1.17 3.37 -23.97%

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