[AEM] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 106.43%
YoY- -94.51%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 18,574 14,947 14,231 13,499 12,317 11,552 11,596 36.93%
PBT 169 74 567 131 -356 1,261 -3,171 -
Tax -31 -31 -50 -104 -64 -24 0 -
NP 138 43 517 27 -420 1,237 -3,171 -
-
NP to SH 138 43 517 27 -420 1,237 -3,171 -
-
Tax Rate 18.34% 41.89% 8.82% 79.39% - 1.90% - -
Total Cost 18,436 14,904 13,714 13,472 12,737 10,315 14,767 15.96%
-
Net Worth 55,350 43,000 50,571 51,300 44,333 47,576 31,897 44.45%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,350 43,000 50,571 51,300 44,333 47,576 31,897 44.45%
NOSH 299,404 215,000 271,367 270,000 233,333 237,884 187,633 36.59%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.74% 0.29% 3.63% 0.20% -3.41% 10.71% -27.35% -
ROE 0.25% 0.10% 1.02% 0.05% -0.95% 2.60% -9.94% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.71 6.95 5.63 5.00 5.28 4.86 6.18 5.64%
EPS 0.05 0.02 0.20 0.01 -0.18 0.52 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.20 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.58 6.91 6.58 6.24 5.69 5.34 5.36 36.87%
EPS 0.06 0.02 0.24 0.01 -0.19 0.57 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.1987 0.2337 0.2371 0.2049 0.2199 0.1474 44.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.185 0.185 0.145 0.15 0.135 0.11 0.13 -
P/RPS 2.76 2.66 2.58 3.00 2.56 2.27 2.10 20.00%
P/EPS 371.01 925.00 70.92 1,500.00 -75.00 21.15 -7.69 -
EY 0.27 0.11 1.41 0.07 -1.33 4.73 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.72 0.79 0.71 0.55 0.76 14.41%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.18 0.18 0.145 0.155 0.17 0.135 0.11 -
P/RPS 2.68 2.59 2.58 3.10 3.22 2.78 1.78 31.39%
P/EPS 360.98 900.00 70.92 1,550.00 -94.44 25.96 -6.51 -
EY 0.28 0.11 1.41 0.06 -1.06 3.85 -15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.72 0.82 0.89 0.68 0.65 24.25%

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