[AEM] QoQ Annualized Quarter Result on 31-Dec-2019

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- -175.11%
YoY- 59.03%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 67,688 62,786 70,568 63,130 61,296 59,648 56,652 12.56%
PBT -3,660 -4,490 -2,416 -490 -154 -264 -616 226.98%
Tax 0 0 0 -361 -154 -230 0 -
NP -3,660 -4,490 -2,416 -851 -309 -494 -616 226.98%
-
NP to SH -3,660 -4,490 -2,416 -851 -309 -494 -616 226.98%
-
Tax Rate - - - - - - - -
Total Cost 71,348 67,276 72,984 63,981 61,605 60,142 57,268 15.73%
-
Net Worth 54,500 53,917 55,988 62,899 61,884 56,886 53,892 0.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 54,500 53,917 55,988 62,899 61,884 56,886 53,892 0.74%
NOSH 428,147 389,344 329,344 329,344 329,344 299,404 299,404 26.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -5.41% -7.15% -3.42% -1.35% -0.50% -0.83% -1.09% -
ROE -6.72% -8.33% -4.32% -1.35% -0.50% -0.87% -1.14% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.63 18.63 21.43 20.07 19.81 19.92 18.92 -1.02%
EPS -1.01 -1.34 -0.72 -0.27 -0.09 -0.16 -0.20 193.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.17 0.20 0.20 0.19 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 329,344
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.32 29.05 32.65 29.21 28.36 27.60 26.21 12.57%
EPS -1.69 -2.08 -1.12 -0.39 -0.14 -0.23 -0.29 222.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2495 0.259 0.291 0.2863 0.2632 0.2493 0.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.10 0.06 0.11 0.105 0.095 0.105 -
P/RPS 0.99 0.54 0.28 0.55 0.53 0.48 0.55 47.81%
P/EPS -18.37 -7.51 -8.18 -40.65 -105.03 -57.58 -51.03 -49.30%
EY -5.45 -13.32 -12.23 -2.46 -0.95 -1.74 -1.96 97.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.63 0.35 0.55 0.53 0.50 0.58 64.83%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 25/08/20 25/06/20 28/02/20 27/11/19 26/08/19 27/05/19 -
Price 0.17 0.15 0.10 0.08 0.095 0.09 0.09 -
P/RPS 0.91 0.81 0.47 0.40 0.48 0.45 0.48 53.00%
P/EPS -16.88 -11.26 -13.63 -29.57 -95.03 -54.55 -43.74 -46.90%
EY -5.93 -8.88 -7.34 -3.38 -1.05 -1.83 -2.29 88.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.59 0.40 0.48 0.47 0.50 71.95%

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