[AEM] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -62.34%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 54,296 44,608 50,796 52,844 49,032 45,748 75,984 -5.44%
PBT 320 1,164 -452 -4,156 -5,500 -3,776 -280 -
Tax 0 0 0 0 0 4 -4 -
NP 320 1,164 -452 -4,156 -5,500 -3,772 -284 -
-
NP to SH 320 1,164 -452 -4,156 -5,500 -3,576 -376 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 53,976 43,444 51,248 57,000 54,532 49,520 76,268 -5.59%
-
Net Worth 27,000 24,406 25,425 26,447 27,859 26,988 34,181 -3.85%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 27,000 24,406 25,425 26,447 27,859 26,988 34,181 -3.85%
NOSH 100,000 93,870 94,166 94,454 89,869 84,339 85,454 2.65%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.59% 2.61% -0.89% -7.86% -11.22% -8.25% -0.37% -
ROE 1.19% 4.77% -1.78% -15.71% -19.74% -13.25% -1.10% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 54.30 47.52 53.94 55.95 54.56 54.24 88.92 -7.88%
EPS 0.32 1.24 -0.48 -4.40 -6.12 -4.24 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.28 0.31 0.32 0.40 -6.33%
Adjusted Per Share Value based on latest NOSH - 94,454
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 25.09 20.62 23.48 24.42 22.66 21.14 35.12 -5.44%
EPS 0.15 0.54 -0.21 -1.92 -2.54 -1.65 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1128 0.1175 0.1222 0.1288 0.1247 0.158 -3.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.205 0.225 0.28 0.34 0.74 0.12 0.25 -
P/RPS 0.38 0.47 0.52 0.61 1.36 0.22 0.28 5.21%
P/EPS 64.06 18.15 -58.33 -7.73 -12.09 -2.83 -56.82 -
EY 1.56 5.51 -1.71 -12.94 -8.27 -35.33 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.04 1.21 2.39 0.38 0.63 3.17%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 29/05/13 29/05/12 27/05/11 17/05/10 29/05/09 29/05/08 -
Price 0.20 0.225 0.20 0.29 0.57 0.12 0.23 -
P/RPS 0.37 0.47 0.37 0.52 1.04 0.22 0.26 6.05%
P/EPS 62.50 18.15 -41.67 -6.59 -9.31 -2.83 -52.27 -
EY 1.60 5.51 -2.40 -15.17 -10.74 -35.33 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.74 1.04 1.84 0.38 0.58 4.14%

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