[AEM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.17%
YoY- -773.4%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,258 15,147 17,961 15,407 11,437 11,085 19,036 -25.45%
PBT -1,375 -811 852 -730 -944 -6,061 -138 363.68%
Tax 0 -2 0 0 1 0 -135 -
NP -1,375 -813 852 -730 -943 -6,061 -273 194.11%
-
NP to SH -1,375 -810 774 -821 -894 -6,097 -324 162.35%
-
Tax Rate - - 0.00% - - - - -
Total Cost 13,633 15,960 17,109 16,137 12,380 17,146 19,309 -20.72%
-
Net Worth 27,859 25,312 26,080 26,238 26,988 27,867 34,105 -12.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 27,859 25,312 26,080 26,238 26,988 27,867 34,105 -12.62%
NOSH 89,869 84,375 84,130 84,639 84,339 84,445 85,263 3.57%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -11.22% -5.37% 4.74% -4.74% -8.25% -54.68% -1.43% -
ROE -4.94% -3.20% 2.97% -3.13% -3.31% -21.88% -0.95% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.64 17.95 21.35 18.20 13.56 13.13 22.33 -28.02%
EPS -1.53 -0.96 0.92 -0.97 -1.06 -7.22 -0.38 153.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.31 0.32 0.33 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 84,639
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.67 7.01 8.31 7.13 5.29 5.13 8.81 -25.47%
EPS -0.64 -0.37 0.36 -0.38 -0.41 -2.82 -0.15 163.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.1171 0.1207 0.1214 0.1249 0.1289 0.1578 -12.62%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.74 0.42 0.14 0.13 0.12 0.09 0.26 -
P/RPS 5.43 2.34 0.66 0.71 0.88 0.69 1.16 180.09%
P/EPS -48.37 -43.75 15.22 -13.40 -11.32 -1.25 -68.42 -20.65%
EY -2.07 -2.29 6.57 -7.46 -8.83 -80.22 -1.46 26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.40 0.45 0.42 0.38 0.27 0.65 138.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 22/02/10 30/11/09 25/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.57 1.01 0.28 0.11 0.12 0.12 0.10 -
P/RPS 4.18 5.63 1.31 0.60 0.88 0.91 0.45 342.48%
P/EPS -37.25 -105.21 30.43 -11.34 -11.32 -1.66 -26.32 26.08%
EY -2.68 -0.95 3.29 -8.82 -8.83 -60.17 -3.80 -20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 3.37 0.90 0.35 0.38 0.36 0.25 278.83%

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