[AEM] QoQ Annualized Quarter 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- 32.44%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 52,844 49,599 50,017 48,594 49,032 59,952 59,740 -7.85%
PBT -4,156 -2,407 -2,164 -3,716 -5,500 -1,633 -1,096 143.36%
Tax 0 -70 -65 0 0 -1 1 -
NP -4,156 -2,477 -2,229 -3,716 -5,500 -1,634 -1,094 143.66%
-
NP to SH -4,156 -2,560 -2,229 -3,716 -5,500 -1,751 -1,254 122.45%
-
Tax Rate - - - - - - - -
Total Cost 57,000 52,076 52,246 52,310 54,532 61,586 60,834 -4.25%
-
Net Worth 26,447 28,872 28,795 29,237 27,859 25,376 26,280 0.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 26,447 28,872 28,795 29,237 27,859 25,376 26,280 0.42%
NOSH 94,454 96,240 92,888 94,314 89,869 84,589 84,774 7.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.86% -4.99% -4.46% -7.65% -11.22% -2.73% -1.83% -
ROE -15.71% -8.87% -7.74% -12.71% -19.74% -6.90% -4.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.95 51.54 53.85 51.52 54.56 70.87 70.47 -14.26%
EPS -4.40 -2.66 -2.40 -3.94 -6.12 -2.07 -1.48 106.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.30 0.31 0.31 0.31 0.30 0.31 -6.56%
Adjusted Per Share Value based on latest NOSH - 94,705
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.45 22.95 23.14 22.48 22.69 27.74 27.64 -7.85%
EPS -1.92 -1.18 -1.03 -1.72 -2.54 -0.81 -0.58 122.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1224 0.1336 0.1332 0.1353 0.1289 0.1174 0.1216 0.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.31 0.34 0.53 0.74 0.42 0.14 -
P/RPS 0.61 0.60 0.63 1.03 1.36 0.59 0.20 110.45%
P/EPS -7.73 -11.65 -14.17 -13.45 -12.09 -20.29 -9.46 -12.60%
EY -12.94 -8.58 -7.06 -7.43 -8.27 -4.93 -10.57 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.03 1.10 1.71 2.39 1.40 0.45 93.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 19/11/10 18/08/10 17/05/10 22/02/10 30/11/09 -
Price 0.29 0.34 0.32 0.47 0.57 1.01 0.28 -
P/RPS 0.52 0.66 0.59 0.91 1.04 1.43 0.40 19.13%
P/EPS -6.59 -12.78 -13.33 -11.93 -9.31 -48.79 -18.92 -50.52%
EY -15.17 -7.82 -7.50 -8.38 -10.74 -2.05 -5.29 101.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.03 1.52 1.84 3.37 0.90 10.12%

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