[AEM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 161.9%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 42,516 41,226 39,382 40,420 54,683 45,041 43,888 -2.08%
PBT -3,070 134 -782 640 -976 -1,256 -2,944 2.82%
Tax -50 0 0 0 -58 -21 0 -
NP -3,120 134 -782 640 -1,034 -1,277 -2,944 3.93%
-
NP to SH -3,120 134 -782 640 -1,034 -1,277 -2,944 3.93%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 45,636 41,092 40,164 39,780 55,717 46,318 46,832 -1.70%
-
Net Worth 31,951 35,349 39,099 19,764 20,984 24,419 24,533 19.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 31,951 35,349 39,099 19,764 20,984 24,419 24,533 19.20%
NOSH 187,951 168,332 186,190 94,117 95,384 93,921 94,358 58.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.34% 0.33% -1.99% 1.58% -1.89% -2.84% -6.71% -
ROE -9.76% 0.38% -2.00% 3.24% -4.93% -5.23% -12.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.62 24.49 21.15 42.95 57.33 47.96 46.51 -38.07%
EPS -1.66 0.08 -0.42 0.68 -1.08 -1.36 -3.12 -34.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.21 0.21 0.22 0.26 0.26 -24.60%
Adjusted Per Share Value based on latest NOSH - 94,117
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.67 19.07 18.22 18.70 25.30 20.84 20.31 -2.10%
EPS -1.44 0.06 -0.36 0.30 -0.48 -0.59 -1.36 3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1636 0.1809 0.0914 0.0971 0.113 0.1135 19.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.13 0.12 0.13 0.14 0.14 0.22 0.215 -
P/RPS 0.57 0.49 0.61 0.33 0.24 0.46 0.46 15.32%
P/EPS -7.83 150.00 -30.95 20.59 -12.91 -16.18 -6.89 8.87%
EY -12.77 0.67 -3.23 4.86 -7.74 -6.18 -14.51 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.62 0.67 0.64 0.85 0.83 -5.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.11 0.12 0.125 0.13 0.145 0.165 0.225 -
P/RPS 0.49 0.49 0.59 0.30 0.25 0.34 0.48 1.38%
P/EPS -6.63 150.00 -29.76 19.12 -13.38 -12.13 -7.21 -5.42%
EY -15.09 0.67 -3.36 5.23 -7.48 -8.24 -13.87 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.60 0.62 0.66 0.63 0.87 -17.61%

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