[AEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.92%
YoY- -497.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,691 10,105 54,683 33,781 21,944 13,574 43,115 -40.77%
PBT -391 160 -976 -942 -1,472 80 457 -
Tax 0 0 -58 -16 0 0 215 -
NP -391 160 -1,034 -958 -1,472 80 672 -
-
NP to SH -391 160 -1,034 -958 -1,472 80 672 -
-
Tax Rate - 0.00% - - - 0.00% -47.05% -
Total Cost 20,082 9,945 55,717 34,739 23,416 13,494 42,443 -39.36%
-
Net Worth 39,099 19,764 20,984 24,419 24,533 27,000 25,554 32.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 39,099 19,764 20,984 24,419 24,533 27,000 25,554 32.88%
NOSH 186,190 94,117 95,384 93,921 94,358 100,000 94,647 57.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.99% 1.58% -1.89% -2.84% -6.71% 0.59% 1.56% -
ROE -1.00% 0.81% -4.93% -3.92% -6.00% 0.30% 2.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.58 10.74 57.33 35.97 23.26 13.57 45.55 -62.31%
EPS -0.21 0.17 -1.08 -1.02 -1.56 0.08 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.26 0.26 0.27 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 95,185
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.11 4.68 25.30 15.63 10.15 6.28 19.95 -40.78%
EPS -0.18 0.07 -0.48 -0.44 -0.68 0.04 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.0914 0.0971 0.113 0.1135 0.1249 0.1182 32.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.13 0.14 0.14 0.22 0.215 0.205 0.205 -
P/RPS 1.23 1.30 0.24 0.61 0.92 1.51 0.45 95.85%
P/EPS -61.90 82.35 -12.91 -21.57 -13.78 256.25 28.87 -
EY -1.62 1.21 -7.74 -4.64 -7.26 0.39 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.64 0.85 0.83 0.76 0.76 -12.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 29/08/14 21/05/14 28/02/14 -
Price 0.125 0.13 0.145 0.165 0.225 0.20 0.23 -
P/RPS 1.18 1.21 0.25 0.46 0.97 1.47 0.50 77.53%
P/EPS -59.52 76.47 -13.38 -16.18 -14.42 250.00 32.39 -
EY -1.68 1.31 -7.48 -6.18 -6.93 0.40 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.66 0.63 0.87 0.74 0.85 -20.77%

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