[AEM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 27.53%
YoY- 18.95%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 50,796 46,290 53,906 51,352 52,844 49,599 50,017 1.03%
PBT -452 -3,728 -2,481 -3,012 -4,156 -2,407 -2,164 -64.76%
Tax 0 -65 0 0 0 -70 -65 -
NP -452 -3,793 -2,481 -3,012 -4,156 -2,477 -2,229 -65.45%
-
NP to SH -452 -3,793 -2,481 -3,012 -4,156 -2,560 -2,229 -65.45%
-
Tax Rate - - - - - - - -
Total Cost 51,248 50,083 56,387 54,364 57,000 52,076 52,246 -1.27%
-
Net Worth 25,425 25,363 25,506 25,413 26,447 28,872 28,795 -7.95%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 25,425 25,363 25,506 25,413 26,447 28,872 28,795 -7.95%
NOSH 94,166 93,940 94,466 94,124 94,454 96,240 92,888 0.91%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.89% -8.19% -4.60% -5.87% -7.86% -4.99% -4.46% -
ROE -1.78% -14.95% -9.73% -11.85% -15.71% -8.87% -7.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 53.94 49.28 57.06 54.56 55.95 51.54 53.85 0.11%
EPS -0.48 -4.02 -2.63 -3.20 -4.40 -2.66 -2.40 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.27 0.28 0.30 0.31 -8.79%
Adjusted Per Share Value based on latest NOSH - 95,306
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.50 21.42 24.94 23.76 24.45 22.95 23.14 1.03%
EPS -0.21 -1.75 -1.15 -1.39 -1.92 -1.18 -1.03 -65.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1174 0.118 0.1176 0.1224 0.1336 0.1332 -7.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.28 0.32 0.19 0.27 0.34 0.31 0.34 -
P/RPS 0.52 0.65 0.33 0.49 0.61 0.60 0.63 -11.99%
P/EPS -58.33 -7.93 -7.23 -8.44 -7.73 -11.65 -14.17 156.63%
EY -1.71 -12.62 -13.82 -11.85 -12.94 -8.58 -7.06 -61.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.19 0.70 1.00 1.21 1.03 1.10 -3.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 19/11/10 -
Price 0.20 0.31 0.28 0.20 0.29 0.34 0.32 -
P/RPS 0.37 0.63 0.49 0.37 0.52 0.66 0.59 -26.71%
P/EPS -41.67 -7.68 -10.66 -6.25 -6.59 -12.78 -13.33 113.64%
EY -2.40 -13.02 -9.38 -16.00 -15.17 -7.82 -7.50 -53.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.15 1.04 0.74 1.04 1.13 1.03 -19.76%

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