[AEM] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 139.65%
YoY- 673.13%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 14,163 15,893 14,947 11,552 10,105 13,574 11,152 4.06%
PBT -154 -591 74 1,261 160 80 291 -
Tax 0 0 -31 -24 0 0 0 -
NP -154 -591 43 1,237 160 80 291 -
-
NP to SH -154 -591 43 1,237 160 80 291 -
-
Tax Rate - - 41.89% 1.90% 0.00% 0.00% 0.00% -
Total Cost 14,317 16,484 14,904 10,315 9,945 13,494 10,861 4.70%
-
Net Worth 53,892 56,886 43,000 47,576 19,764 27,000 24,406 14.10%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 53,892 56,886 43,000 47,576 19,764 27,000 24,406 14.10%
NOSH 299,404 299,404 215,000 237,884 94,117 100,000 93,870 21.31%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.09% -3.72% 0.29% 10.71% 1.58% 0.59% 2.61% -
ROE -0.29% -1.04% 0.10% 2.60% 0.81% 0.30% 1.19% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.73 5.31 6.95 4.86 10.74 13.57 11.88 -14.22%
EPS -0.05 -0.20 0.02 0.52 0.17 0.08 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.20 0.21 0.27 0.26 -5.94%
Adjusted Per Share Value based on latest NOSH - 237,884
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.55 7.35 6.91 5.34 4.67 6.27 5.15 4.08%
EPS -0.07 -0.27 0.02 0.57 0.07 0.04 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2629 0.1987 0.2199 0.0913 0.1248 0.1128 14.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.105 0.135 0.185 0.11 0.14 0.205 0.225 -
P/RPS 2.22 2.54 2.66 2.27 1.30 1.51 1.89 2.71%
P/EPS -204.14 -68.39 925.00 21.15 82.35 256.25 72.58 -
EY -0.49 -1.46 0.11 4.73 1.21 0.39 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.93 0.55 0.67 0.76 0.87 -6.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 29/05/17 27/05/16 28/05/15 21/05/14 29/05/13 -
Price 0.09 0.155 0.18 0.135 0.13 0.20 0.225 -
P/RPS 1.90 2.92 2.59 2.78 1.21 1.47 1.89 0.08%
P/EPS -174.98 -78.52 900.00 25.96 76.47 250.00 72.58 -
EY -0.57 -1.27 0.11 3.85 1.31 0.40 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 0.90 0.68 0.62 0.74 0.87 -8.81%

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