[AEM] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -411.11%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,012 21,944 18,391 19,188 19,350 14,612 15,624 4.20%
PBT -80 27 -929 -2,484 -2,516 647 2,265 -
Tax -1 -2 0 0 -103 -170 -1,079 -68.74%
NP -81 25 -929 -2,484 -2,619 477 1,186 -
-
NP to SH -94 11 -946 -2,484 -2,619 477 1,416 -
-
Tax Rate - 7.41% - - - 26.28% 47.64% -
Total Cost 20,093 21,919 19,320 21,672 21,969 14,135 14,438 5.65%
-
Net Worth 34,267 45,397 34,472 38,586 52,059 55,649 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 34,267 45,397 34,472 38,586 52,059 55,649 0 -
NOSH 85,454 110,000 80,169 80,388 80,091 79,499 9,441 44.31%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.40% 0.11% -5.05% -12.95% -13.53% 3.26% 7.59% -
ROE -0.27% 0.02% -2.74% -6.44% -5.03% 0.86% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.42 19.95 22.94 23.87 24.16 18.38 165.48 -27.78%
EPS -0.11 0.01 -1.18 -3.09 -3.27 0.60 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.4127 0.43 0.48 0.65 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,388
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.25 10.14 8.50 8.87 8.94 6.75 7.22 4.21%
EPS -0.04 0.01 -0.44 -1.15 -1.21 0.22 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.2098 0.1593 0.1783 0.2406 0.2572 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.23 0.32 0.47 0.31 0.86 1.28 0.00 -
P/RPS 0.98 1.60 2.05 1.30 3.56 6.96 0.00 -
P/EPS -209.09 3,200.00 -39.83 -10.03 -26.30 213.33 0.00 -
EY -0.48 0.03 -2.51 -9.97 -3.80 0.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.78 1.09 0.65 1.32 1.83 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 24/08/06 29/08/05 25/08/04 28/08/03 30/08/02 -
Price 0.20 0.28 0.38 0.34 0.91 1.58 1.20 -
P/RPS 0.85 1.40 1.66 1.42 3.77 8.60 0.73 2.56%
P/EPS -181.82 2,800.00 -32.20 -11.00 -27.83 263.33 8.00 -
EY -0.55 0.04 -3.11 -9.09 -3.59 0.38 12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.88 0.71 1.40 2.26 0.00 -

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