[AEM] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -24.72%
YoY- 112.71%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 58,744 62,881 48,964 51,822 44,445 43,725 43,803 5.01%
PBT -2,060 1,034 -2,135 67 -770 253 -1,742 2.83%
Tax -113 -143 -192 0 243 -69 -65 9.65%
NP -2,173 891 -2,327 67 -527 184 -1,807 3.12%
-
NP to SH -2,173 891 -2,327 67 -527 184 -1,807 3.12%
-
Tax Rate - 13.83% - 0.00% - 27.27% - -
Total Cost 60,917 61,990 51,291 51,755 44,972 43,541 45,610 4.93%
-
Net Worth 56,886 55,350 51,300 38,266 24,748 24,916 29,866 11.33%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 56,886 55,350 51,300 38,266 24,748 24,916 29,866 11.33%
NOSH 299,404 299,404 270,000 182,222 95,185 95,833 106,666 18.76%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.70% 1.42% -4.75% 0.13% -1.19% 0.42% -4.13% -
ROE -3.82% 1.61% -4.54% 0.18% -2.13% 0.74% -6.05% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.62 22.72 18.13 28.44 46.69 45.63 41.07 -11.57%
EPS -0.73 0.32 -0.86 0.04 -0.55 0.19 -1.69 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.21 0.26 0.26 0.28 -6.25%
Adjusted Per Share Value based on latest NOSH - 182,222
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.15 29.06 22.63 23.95 20.54 20.21 20.25 5.00%
EPS -1.00 0.41 -1.08 0.03 -0.24 0.09 -0.84 2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2558 0.2371 0.1769 0.1144 0.1152 0.138 11.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.125 0.165 0.15 0.12 0.22 0.21 0.20 -
P/RPS 0.64 0.73 0.83 0.42 0.47 0.46 0.49 4.54%
P/EPS -17.22 51.25 -17.40 326.37 -39.74 109.38 -11.81 6.48%
EY -5.81 1.95 -5.75 0.31 -2.52 0.91 -8.47 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.79 0.57 0.85 0.81 0.71 -1.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 29/11/13 23/11/12 -
Price 0.125 0.16 0.155 0.12 0.165 0.21 0.21 -
P/RPS 0.64 0.70 0.85 0.42 0.35 0.46 0.51 3.85%
P/EPS -17.22 49.70 -17.98 326.37 -29.80 109.38 -12.40 5.62%
EY -5.81 2.01 -5.56 0.31 -3.36 0.91 -8.07 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.82 0.57 0.63 0.81 0.75 -2.10%

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