[AEM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 16.55%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 53,688 78,016 82,488 69,856 71,366 74,924 55,434 -0.53%
PBT -3,348 -302 -364 -4,740 -5,942 -7,242 2,460 -
Tax 2 -2 -12 0 0 -432 -740 -
NP -3,346 -304 -376 -4,740 -5,942 -7,674 1,720 -
-
NP to SH -3,430 -388 -300 -4,810 -5,940 -7,674 1,720 -
-
Tax Rate - - - - - - 30.08% -
Total Cost 57,034 78,320 82,864 74,596 77,308 82,598 53,714 1.00%
-
Net Worth 26,189 33,823 34,391 34,586 38,634 51,959 55,740 -11.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 26,189 33,823 34,391 34,586 38,634 51,959 55,740 -11.81%
NOSH 84,482 84,347 83,333 80,434 80,487 79,937 79,629 0.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -6.23% -0.39% -0.46% -6.79% -8.33% -10.24% 3.10% -
ROE -13.10% -1.15% -0.87% -13.91% -15.38% -14.77% 3.09% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.55 92.49 98.99 86.85 88.67 93.73 69.61 -1.50%
EPS -4.06 -0.46 -0.36 -5.98 -7.38 -9.60 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.401 0.4127 0.43 0.48 0.65 0.70 -12.68%
Adjusted Per Share Value based on latest NOSH - 80,169
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.81 36.06 38.12 32.29 32.98 34.63 25.62 -0.53%
EPS -1.59 -0.18 -0.14 -2.22 -2.75 -3.55 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1563 0.159 0.1599 0.1786 0.2401 0.2576 -11.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.13 0.23 0.32 0.47 0.31 0.86 1.28 -
P/RPS 0.20 0.25 0.32 0.54 0.35 0.92 1.84 -30.89%
P/EPS -3.20 -50.00 -88.89 -7.86 -4.20 -8.96 59.26 -
EY -31.23 -2.00 -1.13 -12.72 -23.81 -11.16 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.78 1.09 0.65 1.32 1.83 -21.73%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 23/08/07 24/08/06 29/08/05 25/08/04 28/08/03 -
Price 0.11 0.20 0.28 0.38 0.34 0.91 1.58 -
P/RPS 0.17 0.22 0.28 0.44 0.38 0.97 2.27 -35.05%
P/EPS -2.71 -43.48 -77.78 -6.35 -4.61 -9.48 73.15 -
EY -36.91 -2.30 -1.29 -15.74 -21.71 -10.55 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.68 0.88 0.71 1.40 2.26 -26.69%

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