[AEM] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -44.95%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 21,944 21,973 26,669 25,676 24,297 26,844 39,008 -9.13%
PBT -1,472 356 157 -1,506 -1,858 -1,674 -151 46.13%
Tax 0 0 0 0 0 1 -1 -
NP -1,472 356 157 -1,506 -1,858 -1,673 -152 45.97%
-
NP to SH -1,472 356 157 -1,506 -1,858 -1,715 -194 40.15%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 23,416 21,617 26,512 27,182 26,155 28,517 39,160 -8.21%
-
Net Worth 24,533 25,294 24,935 25,413 29,237 26,189 33,823 -5.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 24,533 25,294 24,935 25,413 29,237 26,189 33,823 -5.20%
NOSH 94,358 93,684 92,352 94,124 94,314 84,482 84,347 1.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -6.71% 1.62% 0.59% -5.87% -7.65% -6.23% -0.39% -
ROE -6.00% 1.41% 0.63% -5.93% -6.35% -6.55% -0.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.26 23.45 28.88 27.28 25.76 31.77 46.25 -10.81%
EPS -1.56 0.38 0.17 -1.60 -1.97 -2.03 -0.23 37.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.27 0.31 0.31 0.401 -6.96%
Adjusted Per Share Value based on latest NOSH - 95,306
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.14 10.16 12.33 11.87 11.23 12.41 18.03 -9.14%
EPS -0.68 0.16 0.07 -0.70 -0.86 -0.79 -0.09 40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1169 0.1152 0.1175 0.1351 0.121 0.1563 -5.20%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.215 0.21 0.21 0.27 0.53 0.13 0.23 -
P/RPS 0.92 0.90 0.73 0.99 2.06 0.41 0.50 10.69%
P/EPS -13.78 55.26 123.53 -16.88 -26.90 -6.40 -100.00 -28.12%
EY -7.26 1.81 0.81 -5.93 -3.72 -15.62 -1.00 39.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.78 1.00 1.71 0.42 0.57 6.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 20/08/13 30/08/12 25/08/11 18/08/10 25/08/09 26/08/08 -
Price 0.225 0.21 0.21 0.20 0.47 0.11 0.20 -
P/RPS 0.97 0.90 0.73 0.73 1.82 0.35 0.43 14.51%
P/EPS -14.42 55.26 123.53 -12.50 -23.86 -5.42 -86.96 -25.86%
EY -6.93 1.81 0.81 -8.00 -4.19 -18.45 -1.15 34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.78 0.74 1.52 0.35 0.50 9.66%

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