[AEM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -93.17%
YoY- 9720.0%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,553 46,878 27,717 13,105 69,209 50,890 32,175 73.27%
PBT 2,952 2,806 1,230 583 7,745 6,147 3,691 -13.80%
Tax -840 -575 -370 -200 -2,492 -2,577 -2,507 -51.66%
NP 2,112 2,231 860 383 5,253 3,570 1,184 46.92%
-
NP to SH 2,112 2,231 860 481 7,044 5,474 2,886 -18.74%
-
Tax Rate 28.46% 20.49% 30.08% 34.31% 32.18% 41.92% 67.92% -
Total Cost 71,441 44,647 26,857 12,722 63,956 47,320 30,991 74.23%
-
Net Worth 56,775 59,173 55,740 72,150 47,576 42,383 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 799 - - - - - - -
Div Payout % 37.86% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,775 59,173 55,740 72,150 47,576 42,383 0 -
NOSH 79,964 79,964 79,629 100,208 66,078 59,694 9,439 313.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.87% 4.76% 3.10% 2.92% 7.59% 7.02% 3.68% -
ROE 3.72% 3.77% 1.54% 0.67% 14.81% 12.92% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 91.98 58.62 34.81 13.08 104.74 85.25 340.87 -58.14%
EPS 2.64 2.79 1.08 0.48 10.66 9.17 3.61 -18.78%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.70 0.72 0.72 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,208
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.03 21.69 12.82 6.06 32.02 23.55 14.89 73.24%
EPS 0.98 1.03 0.40 0.22 3.26 2.53 1.34 -18.78%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2627 0.2738 0.2579 0.3338 0.2201 0.1961 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.63 1.48 1.28 0.96 1.03 1.12 0.00 -
P/RPS 1.77 2.52 3.68 7.34 0.98 1.31 0.00 -
P/EPS 61.72 53.05 118.52 200.00 9.66 12.21 0.00 -
EY 1.62 1.89 0.84 0.50 10.35 8.19 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.00 1.83 1.33 1.43 1.58 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 08/01/03 30/08/02 -
Price 1.50 1.74 1.58 0.94 0.91 0.99 1.20 -
P/RPS 1.63 2.97 4.54 7.19 0.87 1.16 0.35 178.09%
P/EPS 56.79 62.37 146.30 195.83 8.54 10.80 3.92 491.39%
EY 1.76 1.60 0.68 0.51 11.71 9.26 25.48 -83.08%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.35 2.26 1.31 1.26 1.39 0.00 -

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