[AEM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 45.95%
YoY- -851.06%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 59,952 59,740 53,688 45,748 69,129 77,392 78,016 -16.06%
PBT -1,633 -1,096 -3,348 -3,776 -6,350 -385 -302 207.12%
Tax -1 1 2 4 -137 -181 -2 -36.92%
NP -1,634 -1,094 -3,346 -3,772 -6,487 -566 -304 205.90%
-
NP to SH -1,751 -1,254 -3,430 -3,576 -6,616 -690 -388 172.33%
-
Tax Rate - - - - - - - -
Total Cost 61,586 60,834 57,034 49,520 75,616 77,958 78,320 -14.76%
-
Net Worth 25,376 26,280 26,189 26,988 27,034 33,967 33,823 -17.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,376 26,280 26,189 26,988 27,034 33,967 33,823 -17.38%
NOSH 84,589 84,774 84,482 84,339 84,482 84,917 84,347 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.73% -1.83% -6.23% -8.25% -9.38% -0.73% -0.39% -
ROE -6.90% -4.77% -13.10% -13.25% -24.47% -2.03% -1.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.87 70.47 63.55 54.24 81.83 91.14 92.49 -16.22%
EPS -2.07 -1.48 -4.06 -4.24 -7.83 -0.81 -0.46 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.31 0.32 0.32 0.40 0.401 -17.54%
Adjusted Per Share Value based on latest NOSH - 84,339
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.74 27.64 24.84 21.17 31.98 35.81 36.10 -16.06%
EPS -0.81 -0.58 -1.59 -1.65 -3.06 -0.32 -0.18 171.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1216 0.1212 0.1249 0.1251 0.1572 0.1565 -17.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.14 0.13 0.12 0.09 0.26 0.23 -
P/RPS 0.59 0.20 0.20 0.22 0.11 0.29 0.25 76.98%
P/EPS -20.29 -9.46 -3.20 -2.83 -1.15 -31.97 -50.00 -45.09%
EY -4.93 -10.57 -31.23 -35.33 -87.01 -3.13 -2.00 82.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.45 0.42 0.38 0.28 0.65 0.57 81.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 30/11/09 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 -
Price 1.01 0.28 0.11 0.12 0.12 0.10 0.20 -
P/RPS 1.43 0.40 0.17 0.22 0.15 0.11 0.22 247.10%
P/EPS -48.79 -18.92 -2.71 -2.83 -1.53 -12.30 -43.48 7.96%
EY -2.05 -5.29 -36.91 -35.33 -65.26 -8.13 -2.30 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.90 0.35 0.38 0.38 0.25 0.50 255.57%

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