[AEM] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -66.98%
YoY- 308.95%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 59,788 51,640 49,824 47,738 46,208 42,516 41,226 28.09%
PBT 296 1,057 1,381 1,810 5,044 -3,070 134 69.53%
Tax -124 -243 -256 -176 -96 -50 0 -
NP 172 814 1,125 1,634 4,948 -3,120 134 18.09%
-
NP to SH 172 814 1,125 1,634 4,948 -3,120 134 18.09%
-
Tax Rate 41.89% 22.99% 18.54% 9.72% 1.90% - 0.00% -
Total Cost 59,616 50,826 48,698 46,104 41,260 45,636 41,092 28.12%
-
Net Worth 43,000 50,571 47,164 45,655 47,576 31,951 35,349 13.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 43,000 50,571 47,164 45,655 47,576 31,951 35,349 13.93%
NOSH 215,000 271,367 248,235 240,294 237,884 187,951 168,332 17.70%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.29% 1.58% 2.26% 3.42% 10.71% -7.34% 0.33% -
ROE 0.40% 1.61% 2.39% 3.58% 10.40% -9.76% 0.38% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.81 20.42 20.07 19.87 19.42 22.62 24.49 8.83%
EPS 0.08 0.32 0.45 0.68 2.08 -1.66 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.20 0.17 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 233,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.66 23.89 23.05 22.09 21.38 19.67 19.07 28.10%
EPS 0.08 0.38 0.52 0.76 2.29 -1.44 0.06 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.234 0.2182 0.2112 0.2201 0.1478 0.1636 13.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.145 0.15 0.135 0.11 0.13 0.12 -
P/RPS 0.67 0.71 0.75 0.68 0.57 0.57 0.49 23.16%
P/EPS 231.25 45.04 33.09 19.85 5.29 -7.83 150.00 33.41%
EY 0.43 2.22 3.02 5.04 18.91 -12.77 0.67 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.79 0.71 0.55 0.76 0.57 38.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 -
Price 0.18 0.145 0.155 0.17 0.135 0.11 0.12 -
P/RPS 0.65 0.71 0.77 0.86 0.69 0.49 0.49 20.70%
P/EPS 225.00 45.04 34.19 25.00 6.49 -6.63 150.00 31.00%
EY 0.44 2.22 2.92 4.00 15.41 -15.09 0.67 -24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 0.82 0.89 0.68 0.65 0.57 35.55%

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