[AEM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 258.59%
YoY- 673.13%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,640 49,824 47,738 46,208 42,516 41,226 39,382 19.70%
PBT 1,057 1,381 1,810 5,044 -3,070 134 -782 -
Tax -243 -256 -176 -96 -50 0 0 -
NP 814 1,125 1,634 4,948 -3,120 134 -782 -
-
NP to SH 814 1,125 1,634 4,948 -3,120 134 -782 -
-
Tax Rate 22.99% 18.54% 9.72% 1.90% - 0.00% - -
Total Cost 50,826 48,698 46,104 41,260 45,636 41,092 40,164 16.91%
-
Net Worth 50,571 47,164 45,655 47,576 31,951 35,349 39,099 18.61%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 50,571 47,164 45,655 47,576 31,951 35,349 39,099 18.61%
NOSH 271,367 248,235 240,294 237,884 187,951 168,332 186,190 28.40%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.58% 2.26% 3.42% 10.71% -7.34% 0.33% -1.99% -
ROE 1.61% 2.39% 3.58% 10.40% -9.76% 0.38% -2.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.42 20.07 19.87 19.42 22.62 24.49 21.15 -2.30%
EPS 0.32 0.45 0.68 2.08 -1.66 0.08 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.20 0.17 0.21 0.21 -3.18%
Adjusted Per Share Value based on latest NOSH - 237,884
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.89 23.05 22.09 21.38 19.67 19.07 18.22 19.69%
EPS 0.38 0.52 0.76 2.29 -1.44 0.06 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.2182 0.2112 0.2201 0.1478 0.1636 0.1809 18.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.145 0.15 0.135 0.11 0.13 0.12 0.13 -
P/RPS 0.71 0.75 0.68 0.57 0.57 0.49 0.61 10.59%
P/EPS 45.04 33.09 19.85 5.29 -7.83 150.00 -30.95 -
EY 2.22 3.02 5.04 18.91 -12.77 0.67 -3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.71 0.55 0.76 0.57 0.62 10.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.145 0.155 0.17 0.135 0.11 0.12 0.125 -
P/RPS 0.71 0.77 0.86 0.69 0.49 0.49 0.59 13.07%
P/EPS 45.04 34.19 25.00 6.49 -6.63 150.00 -29.76 -
EY 2.22 2.92 4.00 15.41 -15.09 0.67 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.89 0.68 0.65 0.57 0.60 12.86%

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