[AEM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 85.07%
YoY- 60.1%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 75,984 77,200 66,148 65,980 72,448 52,420 66,204 2.32%
PBT -280 -836 -5,764 -1,948 -4,420 2,332 5,704 -
Tax -4 -16 0 0 -452 -800 -5,704 -70.16%
NP -284 -852 -5,764 -1,948 -4,872 1,532 0 -
-
NP to SH -376 -644 -5,764 -1,944 -4,872 1,924 -20 62.99%
-
Tax Rate - - - - - 34.31% 100.00% -
Total Cost 76,268 78,052 71,912 67,928 77,320 50,888 66,204 2.38%
-
Net Worth 34,181 34,742 35,029 40,632 56,092 72,150 185 138.46%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 34,181 34,742 35,029 40,632 56,092 72,150 185 138.46%
NOSH 85,454 84,736 79,613 79,672 80,131 100,208 273 160.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.37% -1.10% -8.71% -2.95% -6.72% 2.92% 0.00% -
ROE -1.10% -1.85% -16.45% -4.78% -8.69% 2.67% -10.76% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 88.92 91.11 83.09 82.81 90.41 52.31 24,230.67 -60.69%
EPS -0.44 -0.76 -7.24 -2.44 -6.08 1.92 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.44 0.51 0.70 0.72 0.68 -8.45%
Adjusted Per Share Value based on latest NOSH - 79,672
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.12 35.68 30.57 30.50 33.48 24.23 30.60 2.32%
EPS -0.17 -0.30 -2.66 -0.90 -2.25 0.89 -0.01 60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.1606 0.1619 0.1878 0.2593 0.3335 0.0009 136.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.25 0.37 0.40 0.72 1.18 0.96 0.00 -
P/RPS 0.28 0.41 0.48 0.87 1.31 1.84 0.00 -
P/EPS -56.82 -48.68 -5.52 -29.51 -19.41 50.00 0.00 -
EY -1.76 -2.05 -18.10 -3.39 -5.15 2.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.90 0.91 1.41 1.69 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 30/05/06 25/05/05 20/05/04 26/05/03 10/07/02 -
Price 0.23 0.29 0.38 0.34 0.89 0.94 0.00 -
P/RPS 0.26 0.32 0.46 0.41 0.98 1.80 0.00 -
P/EPS -52.27 -38.16 -5.25 -13.93 -14.64 48.96 0.00 -
EY -1.91 -2.62 -19.05 -7.18 -6.83 2.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.86 0.67 1.27 1.31 0.00 -

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