[AEM] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 220.93%
YoY- 132.86%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 19,373 15,661 14,103 18,574 12,317 9,586 10,511 10.26%
PBT -500 22 -171 169 -356 -551 -1,552 -16.55%
Tax 0 -115 18 -31 -64 0 0 -
NP -500 -93 -153 138 -420 -551 -1,552 -16.55%
-
NP to SH -500 -93 -153 138 -420 -551 -1,552 -16.55%
-
Tax Rate - 522.73% - 18.34% - - - -
Total Cost 19,873 15,754 14,256 18,436 12,737 10,137 12,063 8.30%
-
Net Worth 54,500 56,886 53,892 55,350 44,333 38,569 24,604 13.55%
Dividend
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 54,500 56,886 53,892 55,350 44,333 38,569 24,604 13.55%
NOSH 428,147 299,404 299,404 299,404 233,333 183,666 94,634 27.28%
Ratio Analysis
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.58% -0.59% -1.08% 0.74% -3.41% -5.75% -14.77% -
ROE -0.92% -0.16% -0.28% 0.25% -0.95% -1.43% -6.31% -
Per Share
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.33 5.23 4.71 6.71 5.28 5.22 11.11 -11.07%
EPS -0.14 -0.03 -0.05 0.05 -0.18 -0.30 -1.64 -32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.18 0.20 0.19 0.21 0.26 -8.41%
Adjusted Per Share Value based on latest NOSH - 299,404
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.95 7.24 6.52 8.58 5.69 4.43 4.86 10.25%
EPS -0.23 -0.04 -0.07 0.06 -0.19 -0.25 -0.72 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.2629 0.2491 0.2558 0.2049 0.1783 0.1137 13.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.185 0.095 0.14 0.185 0.135 0.13 0.215 -
P/RPS 3.47 1.82 2.97 2.76 2.56 2.49 1.94 9.73%
P/EPS -134.43 -305.84 -273.96 371.01 -75.00 -43.33 -13.11 45.06%
EY -0.74 -0.33 -0.37 0.27 -1.33 -2.31 -7.63 -31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.50 0.78 0.93 0.71 0.62 0.83 6.48%
Price Multiplier on Announcement Date
30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 20/11/20 26/08/19 23/08/18 23/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.17 0.09 0.13 0.18 0.17 0.125 0.225 -
P/RPS 3.19 1.72 2.76 2.68 3.22 2.39 2.03 7.49%
P/EPS -123.53 -289.75 -254.40 360.98 -94.44 -41.67 -13.72 42.07%
EY -0.81 -0.35 -0.39 0.28 -1.06 -2.40 -7.29 -29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.47 0.72 0.90 0.89 0.60 0.87 4.26%

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