[AEM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -20.38%
YoY- 106.72%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,920 33,781 32,451 37,943 40,430 37,513 44,805 -5.99%
PBT 101 -942 285 125 -1,861 -1,623 -822 -
Tax 0 -16 -44 0 0 -49 1 -
NP 101 -958 241 125 -1,861 -1,672 -821 -
-
NP to SH 101 -958 241 125 -1,861 -1,672 -941 -
-
Tax Rate 0.00% - 15.44% 0.00% - - - -
Total Cost 30,819 34,739 32,210 37,818 42,291 39,185 45,626 -6.32%
-
Net Worth 35,349 24,419 24,099 26,923 25,506 28,795 26,280 5.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 35,349 24,419 24,099 26,923 25,506 28,795 26,280 5.06%
NOSH 168,333 93,921 92,692 96,153 94,467 92,888 84,774 12.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.33% -2.84% 0.74% 0.33% -4.60% -4.46% -1.83% -
ROE 0.29% -3.92% 1.00% 0.46% -7.30% -5.81% -3.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.37 35.97 35.01 39.46 42.80 40.38 52.85 -16.14%
EPS 0.06 -1.02 0.26 0.13 -1.97 -1.80 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.26 0.28 0.27 0.31 0.31 -6.28%
Adjusted Per Share Value based on latest NOSH - 106,666
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.29 15.61 15.00 17.54 18.69 17.34 20.71 -5.99%
EPS 0.05 -0.44 0.11 0.06 -0.86 -0.77 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1129 0.1114 0.1244 0.1179 0.1331 0.1215 5.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.12 0.22 0.21 0.20 0.19 0.34 0.14 -
P/RPS 0.65 0.61 0.60 0.51 0.44 0.84 0.26 16.49%
P/EPS 200.00 -21.57 80.77 153.85 -9.64 -18.89 -12.61 -
EY 0.50 -4.64 1.24 0.65 -10.37 -5.29 -7.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.85 0.81 0.71 0.70 1.10 0.45 4.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 29/11/13 23/11/12 29/11/11 19/11/10 30/11/09 -
Price 0.12 0.165 0.21 0.21 0.28 0.32 0.28 -
P/RPS 0.65 0.46 0.60 0.53 0.65 0.79 0.53 3.45%
P/EPS 200.00 -16.18 80.77 161.54 -14.21 -17.78 -25.23 -
EY 0.50 -6.18 1.24 0.62 -7.04 -5.63 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.81 0.75 1.04 1.03 0.90 -7.32%

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