[AEM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -52.38%
YoY- -72.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 59,788 46,208 40,420 54,296 44,608 50,796 52,844 2.07%
PBT 296 5,044 640 320 1,164 -452 -4,156 -
Tax -124 -96 0 0 0 0 0 -
NP 172 4,948 640 320 1,164 -452 -4,156 -
-
NP to SH 172 4,948 640 320 1,164 -452 -4,156 -
-
Tax Rate 41.89% 1.90% 0.00% 0.00% 0.00% - - -
Total Cost 59,616 41,260 39,780 53,976 43,444 51,248 57,000 0.74%
-
Net Worth 43,000 47,576 19,764 27,000 24,406 25,425 26,447 8.43%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 43,000 47,576 19,764 27,000 24,406 25,425 26,447 8.43%
NOSH 215,000 237,884 94,117 100,000 93,870 94,166 94,454 14.67%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.29% 10.71% 1.58% 0.59% 2.61% -0.89% -7.86% -
ROE 0.40% 10.40% 3.24% 1.19% 4.77% -1.78% -15.71% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.81 19.42 42.95 54.30 47.52 53.94 55.95 -10.98%
EPS 0.08 2.08 0.68 0.32 1.24 -0.48 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.21 0.27 0.26 0.27 0.28 -5.44%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.63 21.36 18.68 25.09 20.62 23.48 24.42 2.07%
EPS 0.08 2.29 0.30 0.15 0.54 -0.21 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2199 0.0913 0.1248 0.1128 0.1175 0.1222 8.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.185 0.11 0.14 0.205 0.225 0.28 0.34 -
P/RPS 0.67 0.57 0.33 0.38 0.47 0.52 0.61 1.57%
P/EPS 231.25 5.29 20.59 64.06 18.15 -58.33 -7.73 -
EY 0.43 18.91 4.86 1.56 5.51 -1.71 -12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.55 0.67 0.76 0.87 1.04 1.21 -4.28%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 28/05/15 21/05/14 29/05/13 29/05/12 27/05/11 -
Price 0.18 0.135 0.13 0.20 0.225 0.20 0.29 -
P/RPS 0.65 0.69 0.30 0.37 0.47 0.37 0.52 3.78%
P/EPS 225.00 6.49 19.12 62.50 18.15 -41.67 -6.59 -
EY 0.44 15.41 5.23 1.60 5.51 -2.40 -15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 0.62 0.74 0.87 0.74 1.04 -2.37%

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