[AEM] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 117.22%
YoY- 110.54%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 60,332 64,866 49,824 41,226 45,041 43,268 50,590 2.97%
PBT -804 622 1,381 134 -1,256 380 166 -
Tax -109 -169 -256 0 -21 -58 0 -
NP -913 453 1,125 134 -1,277 321 166 -
-
NP to SH -913 453 1,125 134 -1,277 321 166 -
-
Tax Rate - 27.17% 18.54% 0.00% - 15.26% 0.00% -
Total Cost 61,245 64,413 48,698 41,092 46,318 42,946 50,424 3.29%
-
Net Worth 56,886 55,350 47,164 35,349 24,419 24,099 26,922 13.27%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 56,886 55,350 47,164 35,349 24,419 24,099 26,922 13.27%
NOSH 299,404 299,404 248,235 168,332 93,921 92,692 96,153 20.83%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.51% 0.70% 2.26% 0.33% -2.84% 0.74% 0.33% -
ROE -1.61% 0.82% 2.39% 0.38% -5.23% 1.33% 0.62% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.15 23.44 20.07 24.49 47.96 46.68 52.61 -14.77%
EPS -0.31 0.16 0.45 0.08 -1.36 0.35 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.21 0.26 0.26 0.28 -6.25%
Adjusted Per Share Value based on latest NOSH - 182,222
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.88 29.98 23.03 19.05 20.82 20.00 23.38 2.97%
EPS -0.42 0.21 0.52 0.06 -0.59 0.15 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2558 0.218 0.1634 0.1129 0.1114 0.1244 13.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.125 0.165 0.15 0.12 0.22 0.21 0.20 -
P/RPS 0.62 0.70 0.75 0.49 0.46 0.45 0.38 8.49%
P/EPS -40.98 100.73 33.09 150.00 -16.18 60.58 115.38 -
EY -2.44 0.99 3.02 0.67 -6.18 1.65 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.79 0.57 0.85 0.81 0.71 -1.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 29/11/13 23/11/12 -
Price 0.125 0.16 0.155 0.12 0.165 0.21 0.21 -
P/RPS 0.62 0.68 0.77 0.49 0.34 0.45 0.40 7.57%
P/EPS -40.98 97.68 34.19 150.00 -12.13 60.58 121.15 -
EY -2.44 1.02 2.92 0.67 -8.24 1.65 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.82 0.57 0.63 0.81 0.75 -2.10%

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