[AEM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.01%
YoY- -77.68%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 32,451 37,943 40,430 37,513 44,805 58,044 64,634 -10.83%
PBT 285 125 -1,861 -1,623 -822 -289 130 13.96%
Tax -44 0 0 -49 1 -136 -6 39.34%
NP 241 125 -1,861 -1,672 -821 -425 124 11.70%
-
NP to SH 241 125 -1,861 -1,672 -941 -518 122 12.00%
-
Tax Rate 15.44% 0.00% - - - - 4.62% -
Total Cost 32,210 37,818 42,291 39,185 45,626 58,469 64,510 -10.92%
-
Net Worth 24,099 26,923 25,506 28,795 26,280 33,967 35,728 -6.34%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 24,099 26,923 25,506 28,795 26,280 33,967 35,728 -6.34%
NOSH 92,692 96,153 94,467 92,888 84,774 84,918 87,142 1.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.74% 0.33% -4.60% -4.46% -1.83% -0.73% 0.19% -
ROE 1.00% 0.46% -7.30% -5.81% -3.58% -1.53% 0.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.01 39.46 42.80 40.38 52.85 68.35 74.17 -11.75%
EPS 0.26 0.13 -1.97 -1.80 -1.11 -0.61 0.14 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.27 0.31 0.31 0.40 0.41 -7.30%
Adjusted Per Share Value based on latest NOSH - 94,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.00 17.54 18.69 17.34 20.71 26.83 29.87 -10.83%
EPS 0.11 0.06 -0.86 -0.77 -0.43 -0.24 0.06 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1244 0.1179 0.1331 0.1215 0.157 0.1651 -6.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.21 0.20 0.19 0.34 0.14 0.26 0.29 -
P/RPS 0.60 0.51 0.44 0.84 0.26 0.38 0.39 7.43%
P/EPS 80.77 153.85 -9.64 -18.89 -12.61 -42.62 207.14 -14.51%
EY 1.24 0.65 -10.37 -5.29 -7.93 -2.35 0.48 17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.70 1.10 0.45 0.65 0.71 2.21%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 23/11/12 29/11/11 19/11/10 30/11/09 25/11/08 27/11/07 -
Price 0.21 0.21 0.28 0.32 0.28 0.10 0.28 -
P/RPS 0.60 0.53 0.65 0.79 0.53 0.15 0.38 7.90%
P/EPS 80.77 161.54 -14.21 -17.78 -25.23 -16.39 200.00 -14.01%
EY 1.24 0.62 -7.04 -5.63 -3.96 -6.10 0.50 16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 1.04 1.03 0.90 0.25 0.68 2.95%

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