[AEM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 26.15%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,383 34,928 16,537 80,409 57,700 35,683 16,495 124.05%
PBT -2,026 -2,370 -1,441 -5,572 -5,809 -2,971 -487 158.44%
Tax 0 0 0 1,232 -9 0 0 -
NP -2,026 -2,370 -1,441 -4,340 -5,818 -2,971 -487 158.44%
-
NP to SH -2,115 -2,405 -1,441 -4,301 -5,824 -2,970 -486 166.31%
-
Tax Rate - - - - - - - -
Total Cost 57,409 37,298 17,978 84,749 63,518 38,654 16,982 125.08%
-
Net Worth 34,711 34,586 35,029 36,985 35,370 38,634 40,632 -9.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 34,711 34,586 35,029 36,985 35,370 38,634 40,632 -9.95%
NOSH 80,725 80,434 79,613 80,403 80,387 80,487 79,672 0.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.66% -6.79% -8.71% -5.40% -10.08% -8.33% -2.95% -
ROE -6.09% -6.95% -4.11% -11.63% -16.47% -7.69% -1.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.61 43.42 20.77 100.01 71.78 44.33 20.70 122.14%
EPS -2.62 -2.99 -1.81 -5.35 -7.24 -3.69 -0.61 163.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.46 0.44 0.48 0.51 -10.74%
Adjusted Per Share Value based on latest NOSH - 80,297
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.62 16.16 7.65 37.20 26.70 16.51 7.63 124.06%
EPS -0.98 -1.11 -0.67 -1.99 -2.69 -1.37 -0.22 170.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.16 0.1621 0.1711 0.1636 0.1787 0.188 -9.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.47 0.40 0.25 0.31 0.31 0.72 -
P/RPS 0.60 1.08 1.93 0.25 0.43 0.70 3.48 -68.98%
P/EPS -15.65 -15.72 -22.10 -4.67 -4.28 -8.40 -118.03 -73.96%
EY -6.39 -6.36 -4.52 -21.40 -23.37 -11.90 -0.85 283.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.91 0.54 0.70 0.65 1.41 -23.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/12/06 24/08/06 30/05/06 28/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.43 0.38 0.38 0.37 0.30 0.34 0.34 -
P/RPS 0.63 0.88 1.83 0.37 0.42 0.77 1.64 -47.12%
P/EPS -16.41 -12.71 -20.99 -6.92 -4.14 -9.21 -55.74 -55.71%
EY -6.09 -7.87 -4.76 -14.46 -24.15 -10.85 -1.79 126.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.86 0.80 0.68 0.71 0.67 30.57%

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