[AEM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -23.57%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,781 32,451 37,943 40,430 37,513 44,805 58,044 -8.62%
PBT -942 285 125 -1,861 -1,623 -822 -289 21.75%
Tax -16 -44 0 0 -49 1 -136 -29.98%
NP -958 241 125 -1,861 -1,672 -821 -425 14.49%
-
NP to SH -958 241 125 -1,861 -1,672 -941 -518 10.78%
-
Tax Rate - 15.44% 0.00% - - - - -
Total Cost 34,739 32,210 37,818 42,291 39,185 45,626 58,469 -8.30%
-
Net Worth 24,419 24,099 26,923 25,506 28,795 26,280 33,967 -5.34%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 24,419 24,099 26,923 25,506 28,795 26,280 33,967 -5.34%
NOSH 93,921 92,692 96,153 94,467 92,888 84,774 84,918 1.69%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -2.84% 0.74% 0.33% -4.60% -4.46% -1.83% -0.73% -
ROE -3.92% 1.00% 0.46% -7.30% -5.81% -3.58% -1.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.97 35.01 39.46 42.80 40.38 52.85 68.35 -10.14%
EPS -1.02 0.26 0.13 -1.97 -1.80 -1.11 -0.61 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.28 0.27 0.31 0.31 0.40 -6.92%
Adjusted Per Share Value based on latest NOSH - 93,421
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.61 15.00 17.54 18.69 17.34 20.71 26.83 -8.62%
EPS -0.44 0.11 0.06 -0.86 -0.77 -0.43 -0.24 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1114 0.1244 0.1179 0.1331 0.1215 0.157 -5.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.22 0.21 0.20 0.19 0.34 0.14 0.26 -
P/RPS 0.61 0.60 0.51 0.44 0.84 0.26 0.38 8.20%
P/EPS -21.57 80.77 153.85 -9.64 -18.89 -12.61 -42.62 -10.72%
EY -4.64 1.24 0.65 -10.37 -5.29 -7.93 -2.35 12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.71 0.70 1.10 0.45 0.65 4.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 23/11/12 29/11/11 19/11/10 30/11/09 25/11/08 -
Price 0.165 0.21 0.21 0.28 0.32 0.28 0.10 -
P/RPS 0.46 0.60 0.53 0.65 0.79 0.53 0.15 20.52%
P/EPS -16.18 80.77 161.54 -14.21 -17.78 -25.23 -16.39 -0.21%
EY -6.18 1.24 0.62 -7.04 -5.63 -3.96 -6.10 0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.75 1.04 1.03 0.90 0.25 16.64%

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