[AEM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 338.94%
YoY- 157.82%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,152 11,274 11,274 13,970 12,699 5,860 14,754 -17.00%
PBT 291 -32 -32 270 -113 -1,867 -355 -
Tax 0 -25 0 0 0 -65 0 -
NP 291 -57 -32 270 -113 -1,932 -355 -
-
NP to SH 291 -57 -32 270 -113 -1,932 -355 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 10,861 11,331 11,306 13,700 12,812 7,792 15,109 -19.73%
-
Net Worth 24,406 25,368 29,866 25,137 25,425 25,477 25,223 -2.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 24,406 25,368 29,866 25,137 25,425 25,477 25,223 -2.16%
NOSH 93,870 93,958 106,666 93,103 94,166 94,360 93,421 0.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.61% -0.51% -0.28% 1.93% -0.89% -32.97% -2.41% -
ROE 1.19% -0.22% -0.11% 1.07% -0.44% -7.58% -1.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.88 12.00 10.57 15.00 13.49 6.21 15.79 -17.26%
EPS 0.31 -0.06 -0.03 0.29 -0.12 -2.05 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.28 0.27 0.27 0.27 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 93,103
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.16 5.22 5.22 6.46 5.88 2.71 6.83 -17.03%
EPS 0.13 -0.03 -0.01 0.12 -0.05 -0.89 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1174 0.1382 0.1163 0.1176 0.1179 0.1167 -2.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.225 0.22 0.20 0.21 0.28 0.32 0.19 -
P/RPS 1.89 1.83 1.89 1.40 2.08 5.15 1.20 35.33%
P/EPS 72.58 -362.65 -666.67 72.41 -233.33 -15.63 -50.00 -
EY 1.38 -0.28 -0.15 1.38 -0.43 -6.40 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.71 0.78 1.04 1.19 0.70 15.58%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 29/11/11 -
Price 0.225 0.225 0.21 0.21 0.20 0.31 0.28 -
P/RPS 1.89 1.88 1.99 1.40 1.48 4.99 1.77 4.46%
P/EPS 72.58 -370.89 -700.00 72.41 -166.67 -15.14 -73.68 -
EY 1.38 -0.27 -0.14 1.38 -0.60 -6.60 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.75 0.78 0.74 1.15 1.04 -11.20%

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