[AEM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.41%
YoY- 73.17%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 44,521 47,283 50,978 57,405 56,965 76,625 79,829 -9.26%
PBT 292 -2,065 -2,055 -1,817 -7,873 -596 -2,553 -
Tax -25 -65 -21 -2 -134 -92 374 -
NP 267 -2,130 -2,076 -1,819 -8,007 -688 -2,179 -
-
NP to SH 267 -2,130 -2,076 -2,183 -8,136 -789 -2,228 -
-
Tax Rate 8.56% - - - - - - -
Total Cost 44,254 49,413 53,054 59,224 64,972 77,313 82,008 -9.76%
-
Net Worth 25,071 25,137 25,732 29,358 26,238 34,267 45,397 -9.41%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 25,071 25,137 25,732 29,358 26,238 34,267 45,397 -9.41%
NOSH 92,857 93,103 95,306 94,705 84,639 85,454 110,000 -2.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.60% -4.50% -4.07% -3.17% -14.06% -0.90% -2.73% -
ROE 1.06% -8.47% -8.07% -7.44% -31.01% -2.30% -4.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 47.95 50.79 53.49 60.61 67.30 89.67 72.57 -6.66%
EPS 0.29 -2.29 -2.18 -2.31 -9.61 -0.92 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.31 0.31 0.401 0.4127 -6.82%
Adjusted Per Share Value based on latest NOSH - 94,705
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.58 21.85 23.56 26.53 26.33 35.42 36.90 -9.26%
EPS 0.12 -0.98 -0.96 -1.01 -3.76 -0.36 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1162 0.1189 0.1357 0.1213 0.1584 0.2098 -9.40%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.21 0.21 0.27 0.53 0.13 0.23 0.32 -
P/RPS 0.44 0.41 0.50 0.87 0.19 0.26 0.44 0.00%
P/EPS 73.03 -9.18 -12.40 -22.99 -1.35 -24.91 -15.80 -
EY 1.37 -10.89 -8.07 -4.35 -73.94 -4.01 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 1.00 1.71 0.42 0.57 0.78 0.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 30/08/12 25/08/11 18/08/10 25/08/09 26/08/08 23/08/07 -
Price 0.21 0.21 0.20 0.47 0.11 0.20 0.28 -
P/RPS 0.44 0.41 0.37 0.78 0.16 0.22 0.39 2.02%
P/EPS 73.03 -9.18 -9.18 -20.39 -1.14 -21.66 -13.82 -
EY 1.37 -10.89 -10.89 -4.90 -87.39 -4.62 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.74 1.52 0.35 0.50 0.68 2.31%

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