[AEM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -96.09%
YoY- -17.21%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 58,044 64,634 55,383 57,700 59,648 46,878 50,890 2.21%
PBT -289 130 -2,026 -5,809 -4,743 2,806 6,147 -
Tax -136 -6 0 -9 -226 -575 -2,577 -38.72%
NP -425 124 -2,026 -5,818 -4,969 2,231 3,570 -
-
NP to SH -518 122 -2,115 -5,824 -4,969 2,231 5,474 -
-
Tax Rate - 4.62% - - - 20.49% 41.92% -
Total Cost 58,469 64,510 57,409 63,518 64,617 44,647 47,320 3.58%
-
Net Worth 33,967 35,728 34,711 35,370 51,210 59,173 42,383 -3.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 33,967 35,728 34,711 35,370 51,210 59,173 42,383 -3.61%
NOSH 84,918 87,142 80,725 80,387 80,016 79,964 59,694 6.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.73% 0.19% -3.66% -10.08% -8.33% 4.76% 7.02% -
ROE -1.53% 0.34% -6.09% -16.47% -9.70% 3.77% 12.92% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 68.35 74.17 68.61 71.78 74.55 58.62 85.25 -3.61%
EPS -0.61 0.14 -2.62 -7.24 -6.21 2.79 9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.43 0.44 0.64 0.74 0.71 -9.11%
Adjusted Per Share Value based on latest NOSH - 80,509
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.83 29.87 25.60 26.67 27.57 21.67 23.52 2.21%
EPS -0.24 0.06 -0.98 -2.69 -2.30 1.03 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1651 0.1604 0.1635 0.2367 0.2735 0.1959 -3.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.26 0.29 0.41 0.31 0.90 1.48 1.12 -
P/RPS 0.38 0.39 0.60 0.43 1.21 2.52 1.31 -18.62%
P/EPS -42.62 207.14 -15.65 -4.28 -14.49 53.05 12.21 -
EY -2.35 0.48 -6.39 -23.37 -6.90 1.89 8.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.95 0.70 1.41 2.00 1.58 -13.74%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 05/12/06 29/11/05 30/11/04 18/11/03 08/01/03 -
Price 0.10 0.28 0.43 0.30 0.75 1.74 0.99 -
P/RPS 0.15 0.38 0.63 0.42 1.01 2.97 1.16 -28.86%
P/EPS -16.39 200.00 -16.41 -4.14 -12.08 62.37 10.80 -
EY -6.10 0.50 -6.09 -24.15 -8.28 1.60 9.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.68 1.00 0.68 1.17 2.35 1.39 -24.84%

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