[AEM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.47%
YoY- -53.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,599 37,513 24,297 12,258 59,952 44,805 26,844 50.40%
PBT -2,407 -1,623 -1,858 -1,375 -1,633 -822 -1,674 27.30%
Tax -70 -49 0 0 -1 1 1 -
NP -2,477 -1,672 -1,858 -1,375 -1,634 -821 -1,673 29.81%
-
NP to SH -2,560 -1,672 -1,858 -1,375 -1,751 -941 -1,715 30.51%
-
Tax Rate - - - - - - - -
Total Cost 52,076 39,185 26,155 13,633 61,586 45,626 28,517 49.23%
-
Net Worth 28,872 28,795 29,237 27,859 25,376 26,280 26,189 6.69%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,872 28,795 29,237 27,859 25,376 26,280 26,189 6.69%
NOSH 96,240 92,888 94,314 89,869 84,589 84,774 84,482 9.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.99% -4.46% -7.65% -11.22% -2.73% -1.83% -6.23% -
ROE -8.87% -5.81% -6.35% -4.94% -6.90% -3.58% -6.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.54 40.38 25.76 13.64 70.87 52.85 31.77 37.94%
EPS -2.66 -1.80 -1.97 -1.53 -2.07 -1.11 -2.03 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.31 0.31 0.30 0.31 0.31 -2.15%
Adjusted Per Share Value based on latest NOSH - 89,869
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.92 17.34 11.23 5.67 27.71 20.71 12.41 50.36%
EPS -1.18 -0.77 -0.86 -0.64 -0.81 -0.43 -0.79 30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1331 0.1351 0.1288 0.1173 0.1215 0.121 6.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.31 0.34 0.53 0.74 0.42 0.14 0.13 -
P/RPS 0.60 0.84 2.06 5.43 0.59 0.26 0.41 28.80%
P/EPS -11.65 -18.89 -26.90 -48.37 -20.29 -12.61 -6.40 48.92%
EY -8.58 -5.29 -3.72 -2.07 -4.93 -7.93 -15.62 -32.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.71 2.39 1.40 0.45 0.42 81.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 19/11/10 18/08/10 17/05/10 22/02/10 30/11/09 25/08/09 -
Price 0.34 0.32 0.47 0.57 1.01 0.28 0.11 -
P/RPS 0.66 0.79 1.82 4.18 1.43 0.53 0.35 52.45%
P/EPS -12.78 -17.78 -23.86 -37.25 -48.79 -25.23 -5.42 76.87%
EY -7.82 -5.63 -4.19 -2.68 -2.05 -3.96 -18.45 -43.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.03 1.52 1.84 3.37 0.90 0.35 117.97%

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