[AEM] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -204.91%
YoY- -369.62%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 140,169 144,760 116,292 86,035 74,940 67,688 62,786 70.56%
PBT -17,422 -10,878 -14,388 -9,918 -3,721 -3,660 -4,490 146.31%
Tax -10 -12 0 -23 0 0 0 -
NP -17,433 -10,890 -14,388 -9,941 -3,721 -3,660 -4,490 146.42%
-
NP to SH -17,433 -10,890 -14,388 -11,346 -3,721 -3,660 -4,490 146.42%
-
Tax Rate - - - - - - - -
Total Cost 157,602 155,650 130,680 95,976 78,661 71,348 67,276 76.11%
-
Net Worth 82,668 68,797 64,923 58,510 57,961 54,500 53,917 32.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 82,668 68,797 64,923 58,510 57,961 54,500 53,917 32.86%
NOSH 2,163,629 2,163,629 721,209 554,776 513,776 428,147 389,344 212.75%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -12.44% -7.52% -12.37% -11.55% -4.97% -5.41% -7.15% -
ROE -21.09% -15.83% -22.16% -19.39% -6.42% -6.72% -8.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.17 14.73 19.70 20.59 19.39 18.63 18.63 -33.13%
EPS -1.27 -1.10 -2.44 -2.38 -0.96 -1.01 -1.34 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.11 0.14 0.15 0.15 0.16 -47.90%
Adjusted Per Share Value based on latest NOSH - 554,776
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.85 66.98 53.80 39.81 34.67 31.32 29.05 70.55%
EPS -8.07 -5.04 -6.66 -5.25 -1.72 -1.69 -2.08 146.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3183 0.3004 0.2707 0.2682 0.2522 0.2495 32.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.05 0.045 0.085 0.13 0.185 0.10 -
P/RPS 0.29 0.34 0.23 0.41 0.67 0.99 0.54 -33.85%
P/EPS -2.37 -4.51 -1.85 -3.13 -13.50 -18.37 -7.51 -53.55%
EY -42.18 -22.16 -54.17 -31.94 -7.41 -5.45 -13.32 115.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.41 0.61 0.87 1.23 0.63 -14.24%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/05/22 18/05/22 30/08/21 29/06/21 26/02/21 20/11/20 25/08/20 -
Price 0.035 0.035 0.045 0.045 0.095 0.17 0.15 -
P/RPS 0.34 0.24 0.23 0.22 0.49 0.91 0.81 -43.85%
P/EPS -2.77 -3.16 -1.85 -1.66 -9.87 -16.88 -11.26 -60.63%
EY -36.15 -31.66 -54.17 -60.33 -10.14 -5.93 -8.88 154.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.41 0.32 0.63 1.13 0.94 -27.45%

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