[AEM] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -715.57%
YoY- 83.09%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 49,599 59,952 69,129 78,861 74,002 80,409 75,274 -6.71%
PBT -2,407 -1,633 -6,350 -628 -4,787 -5,572 -12,724 -24.22%
Tax -70 -1 -137 -96 369 1,232 -299 -21.48%
NP -2,477 -1,634 -6,487 -724 -4,418 -4,340 -13,023 -24.15%
-
NP to SH -2,560 -1,751 -6,616 -751 -4,440 -4,301 -13,023 -23.73%
-
Tax Rate - - - - - - - -
Total Cost 52,076 61,586 75,616 79,585 78,420 84,749 88,297 -8.42%
-
Net Worth 28,872 25,376 27,034 33,752 33,463 36,985 41,603 -5.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 28,872 25,376 27,034 33,752 33,463 36,985 41,603 -5.90%
NOSH 96,240 84,589 84,482 84,382 81,617 80,403 80,006 3.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -4.99% -2.73% -9.38% -0.92% -5.97% -5.40% -17.30% -
ROE -8.87% -6.90% -24.47% -2.23% -13.27% -11.63% -31.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.54 70.87 81.83 93.46 90.67 100.01 94.09 -9.54%
EPS -2.66 -2.07 -7.83 -0.89 -5.44 -5.35 -16.28 -26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.32 0.40 0.41 0.46 0.52 -8.75%
Adjusted Per Share Value based on latest NOSH - 84,757
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.92 27.71 31.95 36.45 34.20 37.16 34.79 -6.71%
EPS -1.18 -0.81 -3.06 -0.35 -2.05 -1.99 -6.02 -23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1173 0.1249 0.156 0.1547 0.1709 0.1923 -5.91%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.31 0.42 0.09 0.29 0.38 0.25 0.66 -
P/RPS 0.60 0.59 0.11 0.31 0.42 0.25 0.70 -2.53%
P/EPS -11.65 -20.29 -1.15 -32.58 -6.99 -4.67 -4.05 19.24%
EY -8.58 -4.93 -87.01 -3.07 -14.32 -21.40 -24.66 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.40 0.28 0.72 0.93 0.54 1.27 -3.42%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.34 1.01 0.12 0.26 0.40 0.37 0.72 -
P/RPS 0.66 1.43 0.15 0.28 0.44 0.37 0.77 -2.53%
P/EPS -12.78 -48.79 -1.53 -29.21 -7.35 -6.92 -4.42 19.34%
EY -7.82 -2.05 -65.26 -3.42 -13.60 -14.46 -22.61 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 3.37 0.38 0.65 0.98 0.80 1.38 -3.27%

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