[AEM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -167.01%
YoY- -524.59%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,844 11,437 69,129 58,044 39,008 18,996 78,861 -51.28%
PBT -1,674 -944 -6,350 -289 -151 -70 -628 92.36%
Tax 1 1 -137 -136 -1 -1 -96 -
NP -1,673 -943 -6,487 -425 -152 -71 -724 74.87%
-
NP to SH -1,715 -894 -6,616 -518 -194 -94 -751 73.50%
-
Tax Rate - - - - - - - -
Total Cost 28,517 12,380 75,616 58,469 39,160 19,067 79,585 -49.58%
-
Net Worth 26,189 26,988 27,034 33,967 33,823 34,181 33,752 -15.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,189 26,988 27,034 33,967 33,823 34,181 33,752 -15.57%
NOSH 84,482 84,339 84,482 84,918 84,347 85,454 84,382 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.23% -8.25% -9.38% -0.73% -0.39% -0.37% -0.92% -
ROE -6.55% -3.31% -24.47% -1.53% -0.57% -0.28% -2.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.77 13.56 81.83 68.35 46.25 22.23 93.46 -51.32%
EPS -2.03 -1.06 -7.83 -0.61 -0.23 -0.11 -0.89 73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.40 0.401 0.40 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 85,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.41 5.29 31.95 26.83 18.03 8.78 36.45 -51.27%
EPS -0.79 -0.41 -3.06 -0.24 -0.09 -0.04 -0.35 72.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1247 0.1249 0.157 0.1563 0.158 0.156 -15.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.12 0.09 0.26 0.23 0.25 0.29 -
P/RPS 0.41 0.88 0.11 0.38 0.50 1.12 0.31 20.50%
P/EPS -6.40 -11.32 -1.15 -42.62 -100.00 -227.27 -32.58 -66.24%
EY -15.62 -8.83 -87.01 -2.35 -1.00 -0.44 -3.07 196.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.28 0.65 0.57 0.63 0.72 -30.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 -
Price 0.11 0.12 0.12 0.10 0.20 0.23 0.26 -
P/RPS 0.35 0.88 0.15 0.15 0.43 1.03 0.28 16.05%
P/EPS -5.42 -11.32 -1.53 -16.39 -86.96 -209.09 -29.21 -67.50%
EY -18.45 -8.83 -65.26 -6.10 -1.15 -0.48 -3.42 207.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.25 0.50 0.58 0.65 -33.83%

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