[AEM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -276.92%
YoY- -259.38%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,499 11,229 9,696 10,478 11,274 14,754 13,216 0.35%
PBT 131 492 530 -71 -32 -355 235 -9.27%
Tax -104 0 -16 -44 0 0 0 -
NP 27 492 514 -115 -32 -355 235 -30.25%
-
NP to SH 27 492 514 -115 -32 -355 235 -30.25%
-
Tax Rate 79.39% 0.00% 3.02% - - - 0.00% -
Total Cost 13,472 10,737 9,182 10,593 11,306 15,109 12,981 0.62%
-
Net Worth 51,300 38,266 24,748 24,916 29,866 25,223 29,140 9.87%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 51,300 38,266 24,748 24,916 29,866 25,223 29,140 9.87%
NOSH 270,000 182,222 95,185 95,833 106,666 93,421 94,000 19.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.20% 4.38% 5.30% -1.10% -0.28% -2.41% 1.78% -
ROE 0.05% 1.29% 2.08% -0.46% -0.11% -1.41% 0.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.00 6.16 10.19 10.93 10.57 15.79 14.06 -15.81%
EPS 0.01 0.27 0.54 -0.12 -0.03 -0.38 0.25 -41.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.26 0.26 0.28 0.27 0.31 -7.82%
Adjusted Per Share Value based on latest NOSH - 95,833
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.24 5.19 4.48 4.84 5.21 6.82 6.11 0.35%
EPS 0.01 0.23 0.24 -0.05 -0.01 -0.16 0.11 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2371 0.1769 0.1144 0.1152 0.138 0.1166 0.1347 9.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.12 0.22 0.21 0.20 0.19 0.34 -
P/RPS 3.00 1.95 2.16 1.92 1.89 1.20 2.42 3.64%
P/EPS 1,500.00 44.44 40.74 -175.00 -666.67 -50.00 136.00 49.14%
EY 0.07 2.25 2.45 -0.57 -0.15 -2.00 0.74 -32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.85 0.81 0.71 0.70 1.10 -5.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 28/11/14 29/11/13 23/11/12 29/11/11 19/11/10 -
Price 0.155 0.12 0.165 0.21 0.21 0.28 0.32 -
P/RPS 3.10 1.95 1.62 1.92 1.99 1.77 2.28 5.24%
P/EPS 1,550.00 44.44 30.56 -175.00 -700.00 -73.68 128.00 51.48%
EY 0.06 2.25 3.27 -0.57 -0.14 -1.36 0.78 -34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.57 0.63 0.81 0.75 1.04 1.03 -3.72%

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