[AEM] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -60.09%
YoY- -368.5%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 106,780 105,188 140,169 74,940 61,296 60,332 64,866 8.29%
PBT -14,690 -15,265 -17,422 -3,721 -154 -804 622 -
Tax 0 0 -10 0 -154 -109 -169 -
NP -14,690 -15,265 -17,433 -3,721 -309 -913 453 -
-
NP to SH -14,690 -15,265 -17,433 -3,721 -309 -913 453 -
-
Tax Rate - - - - - - 27.17% -
Total Cost 121,470 120,453 157,602 78,661 61,605 61,245 64,413 10.67%
-
Net Worth 64,905 86,540 82,668 57,961 61,884 56,886 55,350 2.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 64,905 86,540 82,668 57,961 61,884 56,886 55,350 2.57%
NOSH 2,163,629 2,163,629 2,163,629 513,776 329,344 299,404 299,404 37.19%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -13.76% -14.51% -12.44% -4.97% -0.50% -1.51% 0.70% -
ROE -22.63% -17.64% -21.09% -6.42% -0.50% -1.61% 0.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.94 4.86 10.17 19.39 19.81 20.15 23.44 -22.03%
EPS -0.68 -0.71 -1.27 -0.96 -0.09 -0.31 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.06 0.15 0.20 0.19 0.20 -26.16%
Adjusted Per Share Value based on latest NOSH - 2,163,629
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.35 48.62 64.78 34.64 28.33 27.88 29.98 8.29%
EPS -6.79 -7.06 -8.06 -1.72 -0.14 -0.42 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.3821 0.2679 0.286 0.2629 0.2558 2.58%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 29/09/17 -
Price 0.015 0.025 0.03 0.13 0.105 0.125 0.165 -
P/RPS 0.30 0.51 0.29 0.67 0.53 0.62 0.70 -12.66%
P/EPS -2.21 -3.54 -2.37 -13.50 -105.03 -40.98 100.73 -
EY -45.27 -28.22 -42.18 -7.41 -0.95 -2.44 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.50 0.87 0.53 0.66 0.83 -7.78%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/02/24 24/02/23 18/05/22 26/02/21 27/11/19 26/11/18 27/11/17 -
Price 0.15 0.025 0.035 0.095 0.095 0.125 0.16 -
P/RPS 3.04 0.51 0.34 0.49 0.48 0.62 0.68 27.05%
P/EPS -22.09 -3.54 -2.77 -9.87 -95.03 -40.98 97.68 -
EY -4.53 -28.22 -36.15 -10.14 -1.05 -2.44 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 0.63 0.58 0.63 0.48 0.66 0.80 34.04%

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