[AEM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 150.67%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 11,085 14,227 18,619 22,709 15,626 26,675 18,319 -8.02%
PBT -6,061 -758 -2,761 237 -7,981 359 1,598 -
Tax 0 -90 369 1,241 -73 -308 85 -
NP -6,061 -848 -2,392 1,478 -8,054 51 1,683 -
-
NP to SH -6,097 -873 -2,325 1,445 -8,054 48 1,570 -
-
Tax Rate - - - -523.63% - 85.79% -5.32% -
Total Cost 17,146 15,075 21,011 21,231 23,680 26,624 16,636 0.50%
-
Net Worth 27,867 33,902 34,663 36,936 42,399 56,799 53,828 -10.38%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 800 - -
Div Payout % - - - - - 1,666.67% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 27,867 33,902 34,663 36,936 42,399 56,799 53,828 -10.38%
NOSH 84,445 84,757 84,545 80,297 79,999 80,000 74,761 2.04%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -54.68% -5.96% -12.85% 6.51% -51.54% 0.19% 9.19% -
ROE -21.88% -2.58% -6.71% 3.91% -19.00% 0.08% 2.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.13 16.79 22.02 28.28 19.53 33.34 24.50 -9.86%
EPS -7.22 -1.03 -2.75 1.80 -10.07 0.06 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.33 0.40 0.41 0.46 0.53 0.71 0.72 -12.18%
Adjusted Per Share Value based on latest NOSH - 80,297
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.12 6.58 8.61 10.50 7.22 12.33 8.47 -8.04%
EPS -2.82 -0.40 -1.07 0.67 -3.72 0.02 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.1288 0.1567 0.1602 0.1707 0.196 0.2625 0.2488 -10.38%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.09 0.29 0.38 0.25 0.66 1.63 1.03 -
P/RPS 0.69 1.73 1.73 0.88 3.38 4.89 4.20 -25.97%
P/EPS -1.25 -28.16 -13.82 13.89 -6.56 2,716.67 49.05 -
EY -80.22 -3.55 -7.24 7.20 -15.25 0.04 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 0.27 0.72 0.93 0.54 1.25 2.30 1.43 -24.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.12 0.26 0.40 0.37 0.72 1.50 0.91 -
P/RPS 0.91 1.55 1.82 1.31 3.69 4.50 3.71 -20.86%
P/EPS -1.66 -25.24 -14.55 20.56 -7.15 2,500.00 43.33 -
EY -60.17 -3.96 -6.87 4.86 -13.98 0.04 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 0.36 0.65 0.98 0.80 1.36 2.11 1.26 -18.82%

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