[AEM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.53%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 43,888 43,946 53,338 51,352 48,594 53,688 78,016 -9.13%
PBT -2,944 712 314 -3,012 -3,716 -3,348 -302 46.13%
Tax 0 0 0 0 0 2 -2 -
NP -2,944 712 314 -3,012 -3,716 -3,346 -304 45.97%
-
NP to SH -2,944 712 314 -3,012 -3,716 -3,430 -388 40.15%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 46,832 43,234 53,024 54,364 52,310 57,034 78,320 -8.21%
-
Net Worth 24,533 25,294 24,935 25,413 29,237 26,189 33,823 -5.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 24,533 25,294 24,935 25,413 29,237 26,189 33,823 -5.20%
NOSH 94,358 93,684 92,352 94,124 94,314 84,482 84,347 1.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -6.71% 1.62% 0.59% -5.87% -7.65% -6.23% -0.39% -
ROE -12.00% 2.81% 1.26% -11.85% -12.71% -13.10% -1.15% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.51 46.91 57.75 54.56 51.52 63.55 92.49 -10.82%
EPS -3.12 0.76 0.34 -3.20 -3.94 -4.06 -0.46 37.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.27 0.31 0.31 0.401 -6.96%
Adjusted Per Share Value based on latest NOSH - 95,306
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.28 20.31 24.65 23.73 22.46 24.81 36.06 -9.14%
EPS -1.36 0.33 0.15 -1.39 -1.72 -1.59 -0.18 40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1169 0.1152 0.1175 0.1351 0.121 0.1563 -5.20%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.215 0.21 0.21 0.27 0.53 0.13 0.23 -
P/RPS 0.46 0.45 0.36 0.49 1.03 0.20 0.25 10.69%
P/EPS -6.89 27.63 61.76 -8.44 -13.45 -3.20 -50.00 -28.12%
EY -14.51 3.62 1.62 -11.85 -7.43 -31.23 -2.00 39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.78 1.00 1.71 0.42 0.57 6.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 20/08/13 30/08/12 25/08/11 18/08/10 25/08/09 26/08/08 -
Price 0.225 0.21 0.21 0.20 0.47 0.11 0.20 -
P/RPS 0.48 0.45 0.36 0.37 0.91 0.17 0.22 13.87%
P/EPS -7.21 27.63 61.76 -6.25 -11.93 -2.71 -43.48 -25.86%
EY -13.87 3.62 1.62 -16.00 -8.38 -36.91 -2.30 34.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.78 0.74 1.52 0.35 0.50 9.66%

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