[AEM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -204.65%
YoY- 86.71%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,274 5,860 12,086 15,147 11,085 14,227 18,619 -8.01%
PBT -32 -1,867 -784 -811 -6,061 -758 -2,761 -52.39%
Tax -25 -65 -21 -2 0 -90 369 -
NP -57 -1,932 -805 -813 -6,061 -848 -2,392 -46.32%
-
NP to SH -57 -1,932 -939 -810 -6,097 -873 -2,325 -46.07%
-
Tax Rate - - - - - - - -
Total Cost 11,331 7,792 12,891 15,960 17,146 15,075 21,011 -9.77%
-
Net Worth 25,368 25,477 32,755 25,312 27,867 33,902 34,663 -5.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,368 25,477 32,755 25,312 27,867 33,902 34,663 -5.06%
NOSH 93,958 94,360 109,186 84,375 84,445 84,757 84,545 1.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.51% -32.97% -6.66% -5.37% -54.68% -5.96% -12.85% -
ROE -0.22% -7.58% -2.87% -3.20% -21.88% -2.58% -6.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.00 6.21 11.07 17.95 13.13 16.79 22.02 -9.61%
EPS -0.06 -2.05 -0.86 -0.96 -7.22 -1.03 -2.75 -47.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.30 0.33 0.40 0.41 -6.71%
Adjusted Per Share Value based on latest NOSH - 84,375
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.21 2.71 5.59 7.00 5.12 6.58 8.61 -8.02%
EPS -0.03 -0.89 -0.43 -0.37 -2.82 -0.40 -1.07 -44.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1178 0.1514 0.117 0.1288 0.1567 0.1602 -5.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.32 0.31 0.42 0.09 0.29 0.38 -
P/RPS 1.83 5.15 2.80 2.34 0.69 1.73 1.73 0.94%
P/EPS -362.65 -15.63 -36.05 -43.75 -1.25 -28.16 -13.82 72.29%
EY -0.28 -6.40 -2.77 -2.29 -80.22 -3.55 -7.24 -41.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 1.03 1.40 0.27 0.72 0.93 -2.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.225 0.31 0.34 1.01 0.12 0.26 0.40 -
P/RPS 1.88 4.99 3.07 5.63 0.91 1.55 1.82 0.54%
P/EPS -370.89 -15.14 -39.53 -105.21 -1.66 -25.24 -14.55 71.46%
EY -0.27 -6.60 -2.53 -0.95 -60.17 -3.96 -6.87 -41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.15 1.13 3.37 0.36 0.65 0.98 -2.72%

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