[AEM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -31.13%
YoY- 735.65%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 67,042 59,788 51,640 49,824 47,738 46,208 42,516 35.51%
PBT 486 296 1,057 1,381 1,810 5,044 -3,070 -
Tax -346 -124 -243 -256 -176 -96 -50 263.56%
NP 140 172 814 1,125 1,634 4,948 -3,120 -
-
NP to SH 140 172 814 1,125 1,634 4,948 -3,120 -
-
Tax Rate 71.19% 41.89% 22.99% 18.54% 9.72% 1.90% - -
Total Cost 66,902 59,616 50,826 48,698 46,104 41,260 45,636 29.07%
-
Net Worth 55,350 43,000 50,571 47,164 45,655 47,576 31,951 44.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,350 43,000 50,571 47,164 45,655 47,576 31,951 44.28%
NOSH 299,404 215,000 271,367 248,235 240,294 237,884 187,951 36.43%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.21% 0.29% 1.58% 2.26% 3.42% 10.71% -7.34% -
ROE 0.25% 0.40% 1.61% 2.39% 3.58% 10.40% -9.76% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.22 27.81 20.42 20.07 19.87 19.42 22.62 4.66%
EPS 0.06 0.08 0.32 0.45 0.68 2.08 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.20 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.02 27.66 23.89 23.05 22.09 21.38 19.67 35.52%
EPS 0.06 0.08 0.38 0.52 0.76 2.29 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2561 0.1989 0.234 0.2182 0.2112 0.2201 0.1478 44.31%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.185 0.185 0.145 0.15 0.135 0.11 0.13 -
P/RPS 0.76 0.67 0.71 0.75 0.68 0.57 0.57 21.16%
P/EPS 365.71 231.25 45.04 33.09 19.85 5.29 -7.83 -
EY 0.27 0.43 2.22 3.02 5.04 18.91 -12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.72 0.79 0.71 0.55 0.76 14.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.18 0.18 0.145 0.155 0.17 0.135 0.11 -
P/RPS 0.74 0.65 0.71 0.77 0.86 0.69 0.49 31.66%
P/EPS 355.82 225.00 45.04 34.19 25.00 6.49 -6.63 -
EY 0.28 0.44 2.22 2.92 4.00 15.41 -15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.72 0.82 0.89 0.68 0.65 24.25%

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