[AEM] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -375.07%
YoY- -253.19%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 137,116 86,035 61,194 62,145 51,640 42,516 54,683 13.51%
PBT -57,409 -9,918 -1,995 -990 1,057 -3,070 -976 75.38%
Tax -8 -23 -82 -257 -243 -50 -58 -23.90%
NP -57,417 -9,941 -2,077 -1,247 814 -3,120 -1,034 74.00%
-
NP to SH -57,417 -11,346 -2,077 -1,247 814 -3,120 -1,034 74.00%
-
Tax Rate - - - - 22.99% - - -
Total Cost 194,533 95,976 63,271 63,392 50,826 45,636 55,717 18.81%
-
Net Worth 78,577 58,510 53,892 52,582 50,571 31,951 20,984 19.96%
Dividend
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 78,577 58,510 53,892 52,582 50,571 31,951 20,984 19.96%
NOSH 2,163,629 554,776 299,404 299,404 271,367 187,951 95,384 53.79%
Ratio Analysis
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -41.87% -11.55% -3.39% -2.01% 1.58% -7.34% -1.89% -
ROE -73.07% -19.39% -3.85% -2.37% 1.61% -9.76% -4.93% -
Per Share
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.72 20.59 20.44 22.46 20.42 22.62 57.33 -22.87%
EPS -3.65 -2.38 -0.69 -0.45 0.32 -1.66 -1.08 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.14 0.18 0.19 0.20 0.17 0.22 -18.47%
Adjusted Per Share Value based on latest NOSH - 299,404
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 63.37 39.76 28.28 28.72 23.87 19.65 25.27 13.51%
EPS -26.54 -5.24 -0.96 -0.58 0.38 -1.44 -0.48 73.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.2704 0.2491 0.243 0.2337 0.1477 0.097 19.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/22 31/03/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.02 0.085 0.11 0.15 0.145 0.13 0.14 -
P/RPS 0.23 0.41 0.54 0.67 0.71 0.57 0.24 -0.58%
P/EPS -0.55 -3.13 -15.86 -33.29 45.04 -7.83 -12.91 -35.28%
EY -182.68 -31.94 -6.31 -3.00 2.22 -12.77 -7.74 54.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.61 0.61 0.79 0.72 0.76 0.64 -6.27%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/05/22 29/06/21 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.03 0.045 0.12 0.15 0.145 0.11 0.145 -
P/RPS 0.34 0.22 0.59 0.67 0.71 0.49 0.25 4.33%
P/EPS -0.82 -1.66 -17.30 -33.29 45.04 -6.63 -13.38 -31.95%
EY -121.78 -60.33 -5.78 -3.00 2.22 -15.09 -7.48 46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.67 0.79 0.72 0.65 0.66 -1.30%

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