[AEM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.5%
YoY- -408.16%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 43,803 52,516 52,660 55,890 72,271 82,764 78,092 -9.17%
PBT -1,742 -2,645 -2,434 -6,883 -1,046 -2,585 -1,789 -0.44%
Tax -65 -21 -2 1 -227 374 1,241 -
NP -1,807 -2,666 -2,436 -6,882 -1,273 -2,211 -548 21.97%
-
NP to SH -1,807 -2,666 -2,722 -7,038 -1,385 -2,246 -671 17.93%
-
Tax Rate - - - - - - - -
Total Cost 45,610 55,182 55,096 62,772 73,544 84,975 78,640 -8.67%
-
Net Worth 29,866 25,223 29,140 26,080 34,105 34,850 34,638 -2.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,866 25,223 29,140 26,080 34,105 34,850 34,638 -2.43%
NOSH 106,666 93,421 94,000 84,130 85,263 85,000 80,555 4.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.13% -5.08% -4.63% -12.31% -1.76% -2.67% -0.70% -
ROE -6.05% -10.57% -9.34% -26.99% -4.06% -6.44% -1.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.07 56.21 56.02 66.43 84.76 97.37 96.94 -13.32%
EPS -1.69 -2.85 -2.90 -8.37 -1.62 -2.64 -0.83 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.31 0.31 0.40 0.41 0.43 -6.89%
Adjusted Per Share Value based on latest NOSH - 84,130
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.25 24.27 24.34 25.83 33.40 38.25 36.09 -9.17%
EPS -0.84 -1.23 -1.26 -3.25 -0.64 -1.04 -0.31 18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1166 0.1347 0.1205 0.1576 0.1611 0.1601 -2.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.19 0.34 0.14 0.26 0.29 0.41 -
P/RPS 0.49 0.34 0.61 0.21 0.31 0.30 0.42 2.60%
P/EPS -11.81 -6.66 -11.74 -1.67 -16.01 -10.98 -49.22 -21.15%
EY -8.47 -15.02 -8.52 -59.75 -6.25 -9.11 -2.03 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 1.10 0.45 0.65 0.71 0.95 -4.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 29/11/11 19/11/10 30/11/09 25/11/08 27/11/07 05/12/06 -
Price 0.21 0.28 0.32 0.28 0.10 0.28 0.43 -
P/RPS 0.51 0.50 0.57 0.42 0.12 0.29 0.44 2.48%
P/EPS -12.40 -9.81 -11.05 -3.35 -6.16 -10.60 -51.62 -21.13%
EY -8.07 -10.19 -9.05 -29.88 -16.24 -9.44 -1.94 26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.04 1.03 0.90 0.25 0.68 1.00 -4.67%

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