[AEM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 49.93%
YoY- 41.61%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,129 77,392 78,016 75,984 78,861 86,178 82,488 -11.06%
PBT -6,350 -385 -302 -280 -628 173 -364 566.83%
Tax -137 -181 -2 -4 -96 -8 -12 403.29%
NP -6,487 -566 -304 -284 -724 165 -376 561.94%
-
NP to SH -6,616 -690 -388 -376 -751 162 -300 679.07%
-
Tax Rate - - - - - 4.62% - -
Total Cost 75,616 77,958 78,320 76,268 79,585 86,013 82,864 -5.89%
-
Net Worth 27,034 33,967 33,823 34,181 33,752 35,728 34,391 -14.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 27,034 33,967 33,823 34,181 33,752 35,728 34,391 -14.76%
NOSH 84,482 84,917 84,347 85,454 84,382 87,142 83,333 0.91%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -9.38% -0.73% -0.39% -0.37% -0.92% 0.19% -0.46% -
ROE -24.47% -2.03% -1.15% -1.10% -2.23% 0.46% -0.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 81.83 91.14 92.49 88.92 93.46 98.89 98.99 -11.86%
EPS -7.83 -0.81 -0.46 -0.44 -0.89 0.19 -0.36 671.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.40 0.401 0.40 0.40 0.41 0.4127 -15.53%
Adjusted Per Share Value based on latest NOSH - 85,454
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.98 35.81 36.10 35.16 36.49 39.87 38.16 -11.06%
EPS -3.06 -0.32 -0.18 -0.17 -0.35 0.08 -0.14 674.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1572 0.1565 0.1581 0.1562 0.1653 0.1591 -14.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.26 0.23 0.25 0.29 0.29 0.32 -
P/RPS 0.11 0.29 0.25 0.28 0.31 0.29 0.32 -50.76%
P/EPS -1.15 -31.97 -50.00 -56.82 -32.58 155.36 -88.89 -94.41%
EY -87.01 -3.13 -2.00 -1.76 -3.07 0.64 -1.13 1686.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.65 0.57 0.63 0.72 0.71 0.78 -49.33%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 27/11/07 23/08/07 -
Price 0.12 0.10 0.20 0.23 0.26 0.28 0.28 -
P/RPS 0.15 0.11 0.22 0.26 0.28 0.28 0.28 -33.91%
P/EPS -1.53 -12.30 -43.48 -52.27 -29.21 150.00 -77.78 -92.62%
EY -65.26 -8.13 -2.30 -1.91 -3.42 0.67 -1.29 1251.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.50 0.58 0.65 0.68 0.68 -32.03%

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