[AEM] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -60.09%
YoY- -368.5%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 109,576 109,624 137,116 140,169 144,760 116,292 86,035 17.47%
PBT -25,686 -41,920 -57,409 -17,422 -10,878 -14,388 -9,918 88.47%
Tax 0 0 -8 -10 -12 0 -23 -
NP -25,686 -41,920 -57,417 -17,433 -10,890 -14,388 -9,941 88.18%
-
NP to SH -25,686 -41,920 -57,417 -17,433 -10,890 -14,388 -11,346 72.32%
-
Tax Rate - - - - - - - -
Total Cost 135,262 151,544 194,533 157,602 155,650 130,680 95,976 25.67%
-
Net Worth 86,540 86,540 78,577 82,668 68,797 64,923 58,510 29.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,540 86,540 78,577 82,668 68,797 64,923 58,510 29.78%
NOSH 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 721,209 554,776 147.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -23.44% -38.24% -41.87% -12.44% -7.52% -12.37% -11.55% -
ROE -29.68% -48.44% -73.07% -21.09% -15.83% -22.16% -19.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.06 5.07 8.72 10.17 14.73 19.70 20.59 -60.73%
EPS -1.18 -1.92 -3.65 -1.27 -1.10 -2.44 -2.38 -37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.06 0.07 0.11 0.14 -56.58%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 50.70 50.72 63.44 64.85 66.98 53.80 39.81 17.47%
EPS -11.88 -19.40 -26.57 -8.07 -5.04 -6.66 -5.25 72.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4004 0.4004 0.3636 0.3825 0.3183 0.3004 0.2707 29.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.025 0.02 0.03 0.05 0.045 0.085 -
P/RPS 0.39 0.49 0.23 0.29 0.34 0.23 0.41 -3.27%
P/EPS -1.68 -1.29 -0.55 -2.37 -4.51 -1.85 -3.13 -33.92%
EY -59.36 -77.50 -182.68 -42.18 -22.16 -54.17 -31.94 51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.40 0.50 0.71 0.41 0.61 -12.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 31/05/22 18/05/22 18/05/22 30/08/21 29/06/21 -
Price 0.025 0.015 0.03 0.035 0.035 0.045 0.045 -
P/RPS 0.49 0.30 0.34 0.34 0.24 0.23 0.22 70.46%
P/EPS -2.11 -0.77 -0.82 -2.77 -3.16 -1.85 -1.66 17.32%
EY -47.49 -129.17 -121.78 -36.15 -31.66 -54.17 -60.33 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 0.60 0.58 0.50 0.41 0.32 57.01%

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