[AEM] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.37%
YoY- 63.68%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 59,740 77,392 86,178 73,844 76,933 79,530 62,504 -0.75%
PBT -1,096 -385 173 -2,701 -7,745 -6,324 3,741 -
Tax 1 -181 -8 0 -12 -301 -766 -
NP -1,094 -566 165 -2,701 -7,757 -6,625 2,974 -
-
NP to SH -1,254 -690 162 -2,820 -7,765 -6,625 2,974 -
-
Tax Rate - - 4.62% - - - 20.48% -
Total Cost 60,834 77,958 86,013 76,545 84,690 86,155 59,529 0.36%
-
Net Worth 26,280 33,967 35,728 34,711 35,370 51,210 59,173 -12.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 26,280 33,967 35,728 34,711 35,370 51,210 59,173 -12.64%
NOSH 84,774 84,917 87,142 80,725 80,387 80,016 79,964 0.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.83% -0.73% 0.19% -3.66% -10.08% -8.33% 4.76% -
ROE -4.77% -2.03% 0.46% -8.12% -21.95% -12.94% 5.03% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 70.47 91.14 98.89 91.48 95.70 99.39 78.17 -1.71%
EPS -1.48 -0.81 0.19 -3.49 -9.65 -8.28 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.40 0.41 0.43 0.44 0.64 0.74 -13.48%
Adjusted Per Share Value based on latest NOSH - 80,555
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.61 35.77 39.83 34.13 35.56 36.76 28.89 -0.75%
EPS -0.58 -0.32 0.08 -1.30 -3.59 -3.06 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.157 0.1651 0.1604 0.1635 0.2367 0.2735 -12.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.26 0.29 0.41 0.31 0.90 1.48 -
P/RPS 0.20 0.29 0.29 0.45 0.32 0.91 1.89 -31.20%
P/EPS -9.46 -31.97 155.36 -11.74 -3.21 -10.87 39.78 -
EY -10.57 -3.13 0.64 -8.52 -31.16 -9.20 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.71 0.95 0.70 1.41 2.00 -21.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 27/11/07 05/12/06 29/11/05 30/11/04 18/11/03 -
Price 0.28 0.10 0.28 0.43 0.30 0.75 1.74 -
P/RPS 0.40 0.11 0.28 0.47 0.31 0.75 2.23 -24.88%
P/EPS -18.92 -12.30 150.00 -12.31 -3.11 -9.06 46.77 -
EY -5.29 -8.13 0.67 -8.12 -32.20 -11.04 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.25 0.68 1.00 0.68 1.17 2.35 -14.76%

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