[AEM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -70.16%
YoY- -87.91%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 76,276 80,451 73,657 78,560 65,348 16,551 35.71%
PBT -3,509 -6,526 -12,106 1,477 6,875 1,426 -
Tax 376 1,232 -186 -796 -1,254 -1,431 -
NP -3,133 -5,294 -12,292 681 5,621 -5 262.31%
-
NP to SH -3,185 -5,351 -12,291 681 5,635 1,536 -
-
Tax Rate - - - 53.89% 18.24% 100.35% -
Total Cost 79,409 85,745 85,949 77,879 59,727 16,556 36.80%
-
Net Worth 34,742 35,029 40,632 56,092 72,150 185 184.76%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 1,869 - -
Div Payout % - - - - 33.17% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 34,742 35,029 40,632 56,092 72,150 185 184.76%
NOSH 84,736 79,613 79,672 80,131 100,208 273 214.85%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -4.11% -6.58% -16.69% 0.87% 8.60% -0.03% -
ROE -9.17% -15.28% -30.25% 1.21% 7.81% 826.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.02 101.05 92.45 98.04 65.21 6,057.67 -56.88%
EPS -3.76 -6.72 -15.43 0.85 5.62 562.18 -
DPS 0.00 0.00 0.00 0.00 1.87 0.00 -
NAPS 0.41 0.44 0.51 0.70 0.72 0.68 -9.61%
Adjusted Per Share Value based on latest NOSH - 80,131
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.25 37.18 34.04 36.31 30.20 7.65 35.71%
EPS -1.47 -2.47 -5.68 0.31 2.60 0.71 -
DPS 0.00 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.1606 0.1619 0.1878 0.2593 0.3335 0.0009 181.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.37 0.40 0.72 1.18 0.96 0.00 -
P/RPS 0.41 0.40 0.78 1.20 1.47 0.00 -
P/EPS -9.84 -5.95 -4.67 138.85 17.07 0.00 -
EY -10.16 -16.80 -21.43 0.72 5.86 0.00 -
DY 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.90 0.91 1.41 1.69 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/07 30/05/06 25/05/05 20/05/04 26/05/03 - -
Price 0.29 0.38 0.34 0.89 0.94 0.00 -
P/RPS 0.32 0.38 0.37 0.91 1.44 0.00 -
P/EPS -7.72 -5.65 -2.20 104.72 16.72 0.00 -
EY -12.96 -17.69 -45.37 0.95 5.98 0.00 -
DY 0.00 0.00 0.00 0.00 1.98 0.00 -
P/NAPS 0.71 0.86 0.67 1.27 1.31 0.00 -

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