[AEM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 125.83%
YoY- 110.54%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 23,869 11,552 42,516 30,920 19,691 10,105 54,683 -42.48%
PBT 905 1,261 -3,070 101 -391 160 -976 -
Tax -88 -24 -50 0 0 0 -58 32.07%
NP 817 1,237 -3,120 101 -391 160 -1,034 -
-
NP to SH 817 1,237 -3,120 101 -391 160 -1,034 -
-
Tax Rate 9.72% 1.90% - 0.00% - 0.00% - -
Total Cost 23,052 10,315 45,636 30,819 20,082 9,945 55,717 -44.50%
-
Net Worth 45,655 47,576 31,951 35,349 39,099 19,764 20,984 67.98%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 45,655 47,576 31,951 35,349 39,099 19,764 20,984 67.98%
NOSH 240,294 237,884 187,951 168,333 186,190 94,117 95,384 85.24%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.42% 10.71% -7.34% 0.33% -1.99% 1.58% -1.89% -
ROE 1.79% 2.60% -9.76% 0.29% -1.00% 0.81% -4.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.93 4.86 22.62 18.37 10.58 10.74 57.33 -68.96%
EPS 0.34 0.52 -1.66 0.06 -0.21 0.17 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.17 0.21 0.21 0.21 0.22 -9.31%
Adjusted Per Share Value based on latest NOSH - 182,222
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.03 5.34 19.65 14.29 9.10 4.67 25.27 -42.48%
EPS 0.38 0.57 -1.44 0.05 -0.18 0.07 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2199 0.1477 0.1634 0.1807 0.0913 0.097 67.96%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.11 0.13 0.12 0.13 0.14 0.14 -
P/RPS 1.36 2.27 0.57 0.65 1.23 1.30 0.24 218.18%
P/EPS 39.71 21.15 -7.83 200.00 -61.90 82.35 -12.91 -
EY 2.52 4.73 -12.77 0.50 -1.62 1.21 -7.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.76 0.57 0.62 0.67 0.64 7.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.17 0.135 0.11 0.12 0.125 0.13 0.145 -
P/RPS 1.71 2.78 0.49 0.65 1.18 1.21 0.25 260.75%
P/EPS 50.00 25.96 -6.63 200.00 -59.52 76.47 -13.38 -
EY 2.00 3.85 -15.09 0.50 -1.68 1.31 -7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.65 0.57 0.60 0.62 0.66 22.07%

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