[AEM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -22.27%
YoY- -1083.19%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 29,073 86,035 68,695 50,766 31,393 17,642 63,130 -40.39%
PBT -3,597 -9,918 -3,411 -2,745 -2,245 -604 -490 278.17%
Tax 0 -23 0 0 0 0 -361 -
NP -3,597 -9,941 -3,411 -2,745 -2,245 -604 -851 161.65%
-
NP to SH -3,597 -11,346 -3,411 -2,745 -2,245 -604 -851 161.65%
-
Tax Rate - - - - - - - -
Total Cost 32,670 95,976 72,106 53,511 33,638 18,246 63,981 -36.14%
-
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
NOSH 721,209 554,776 513,776 428,147 389,344 329,344 329,344 68.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -12.37% -11.55% -4.97% -5.41% -7.15% -3.42% -1.35% -
ROE -5.54% -19.39% -5.88% -5.04% -4.16% -1.08% -1.35% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.93 20.59 17.78 13.97 9.32 5.36 20.07 -60.81%
EPS -0.61 -2.38 -0.88 -0.76 -0.67 -0.18 -0.27 72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.15 0.15 0.16 0.17 0.20 -32.89%
Adjusted Per Share Value based on latest NOSH - 428,147
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.45 39.81 31.78 23.49 14.52 8.16 29.21 -40.39%
EPS -1.66 -5.25 -1.58 -1.27 -1.04 -0.28 -0.39 162.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3004 0.2707 0.2682 0.2522 0.2495 0.259 0.291 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.045 0.085 0.13 0.185 0.10 0.06 0.11 -
P/RPS 0.91 0.41 0.73 1.32 1.07 1.12 0.55 39.93%
P/EPS -7.38 -3.13 -14.73 -24.49 -15.01 -32.72 -40.65 -67.97%
EY -13.54 -31.94 -6.79 -4.08 -6.66 -3.06 -2.46 212.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.87 1.23 0.63 0.35 0.55 -17.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 29/06/21 26/02/21 20/11/20 25/08/20 25/06/20 28/02/20 -
Price 0.045 0.045 0.095 0.17 0.15 0.10 0.08 -
P/RPS 0.91 0.22 0.53 1.22 1.61 1.87 0.40 73.06%
P/EPS -7.38 -1.66 -10.76 -22.50 -22.52 -54.53 -29.57 -60.39%
EY -13.54 -60.33 -9.29 -4.44 -4.44 -1.83 -3.38 152.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.63 1.13 0.94 0.59 0.40 1.66%

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