[AEM] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 19.81%
YoY- 66.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 70,568 63,130 61,296 59,648 56,652 61,194 60,332 11.00%
PBT -2,416 -490 -154 -264 -616 -1,995 -804 108.09%
Tax 0 -361 -154 -230 0 -82 -109 -
NP -2,416 -851 -309 -494 -616 -2,077 -913 91.20%
-
NP to SH -2,416 -851 -309 -494 -616 -2,077 -913 91.20%
-
Tax Rate - - - - - - - -
Total Cost 72,984 63,981 61,605 60,142 57,268 63,271 61,245 12.38%
-
Net Worth 55,988 62,899 61,884 56,886 53,892 53,892 56,886 -1.05%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 55,988 62,899 61,884 56,886 53,892 53,892 56,886 -1.05%
NOSH 329,344 329,344 329,344 299,404 299,404 299,404 299,404 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -3.42% -1.35% -0.50% -0.83% -1.09% -3.39% -1.51% -
ROE -4.32% -1.35% -0.50% -0.87% -1.14% -3.85% -1.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 21.43 20.07 19.81 19.92 18.92 20.44 20.15 4.18%
EPS -0.72 -0.27 -0.09 -0.16 -0.20 -0.69 -0.31 75.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.20 0.19 0.18 0.18 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 299,404
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.65 29.21 28.36 27.60 26.21 28.31 27.91 11.01%
EPS -1.12 -0.39 -0.14 -0.23 -0.29 -0.96 -0.42 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.259 0.291 0.2863 0.2632 0.2493 0.2493 0.2632 -1.06%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.06 0.11 0.105 0.095 0.105 0.11 0.125 -
P/RPS 0.28 0.55 0.53 0.48 0.55 0.54 0.62 -41.10%
P/EPS -8.18 -40.65 -105.03 -57.58 -51.03 -15.86 -40.98 -65.81%
EY -12.23 -2.46 -0.95 -1.74 -1.96 -6.31 -2.44 192.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.53 0.50 0.58 0.61 0.66 -34.45%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 28/02/20 27/11/19 26/08/19 27/05/19 28/02/19 26/11/18 -
Price 0.10 0.08 0.095 0.09 0.09 0.12 0.125 -
P/RPS 0.47 0.40 0.48 0.45 0.48 0.59 0.62 -16.84%
P/EPS -13.63 -29.57 -95.03 -54.55 -43.74 -17.30 -40.98 -51.96%
EY -7.34 -3.38 -1.05 -1.83 -2.29 -5.78 -2.44 108.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.48 0.47 0.50 0.67 0.66 -7.19%

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