[AEM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 39.86%
YoY- 614.81%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,929 16,148 15,253 15,129 13,499 11,229 9,696 10.32%
PBT -666 16 159 224 131 492 530 -
Tax 0 -1 -100 -31 -104 0 -16 -
NP -666 15 59 193 27 492 514 -
-
NP to SH -666 15 59 193 27 492 514 -
-
Tax Rate - 6.25% 62.89% 13.84% 79.39% 0.00% 3.02% -
Total Cost 18,595 16,133 15,194 14,936 13,472 10,737 9,182 11.93%
-
Net Worth 57,961 61,884 56,886 55,350 51,300 38,266 24,748 14.56%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 57,961 61,884 56,886 55,350 51,300 38,266 24,748 14.56%
NOSH 513,776 329,344 299,404 299,404 270,000 182,222 95,185 30.92%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -3.71% 0.09% 0.39% 1.28% 0.20% 4.38% 5.30% -
ROE -1.15% 0.02% 0.10% 0.35% 0.05% 1.29% 2.08% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.64 5.22 5.09 5.47 5.00 6.16 10.19 -11.81%
EPS -0.17 0.00 0.02 0.07 0.01 0.27 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.19 0.20 0.19 0.21 0.26 -8.41%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.29 7.46 7.05 6.99 6.24 5.19 4.48 10.33%
EPS -0.31 0.01 0.03 0.09 0.01 0.23 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.286 0.2629 0.2558 0.2371 0.1769 0.1144 14.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.105 0.125 0.165 0.15 0.12 0.22 -
P/RPS 2.80 2.01 2.45 3.02 3.00 1.95 2.16 4.23%
P/EPS -75.43 2,165.95 634.33 236.60 1,500.00 44.44 40.74 -
EY -1.33 0.05 0.16 0.42 0.07 2.25 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.66 0.83 0.79 0.57 0.85 0.37%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 27/11/19 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 -
Price 0.095 0.095 0.125 0.16 0.155 0.12 0.165 -
P/RPS 2.05 1.82 2.45 2.93 3.10 1.95 1.62 3.83%
P/EPS -55.12 1,959.67 634.33 229.43 1,550.00 44.44 30.56 -
EY -1.81 0.05 0.16 0.44 0.06 2.25 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.66 0.80 0.82 0.57 0.63 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