[AEM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -96.5%
YoY- -96.94%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,186 19,350 18,112 26,675 19,161 14,612 13,105 41.90%
PBT -1,122 -2,516 -1,105 359 1,576 647 583 -
Tax -10 -103 -113 -308 -205 -170 -200 -86.35%
NP -1,132 -2,619 -1,218 51 1,371 477 383 -
-
NP to SH -1,132 -2,619 -1,218 48 1,371 477 481 -
-
Tax Rate - - - 85.79% 13.01% 26.28% 34.31% -
Total Cost 23,318 21,969 19,330 26,624 17,790 14,135 12,722 49.60%
-
Net Worth 51,019 52,059 56,092 56,799 59,329 55,649 72,150 -20.57%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 800 - - - -
Div Payout % - - - 1,666.67% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 51,019 52,059 56,092 56,799 59,329 55,649 72,150 -20.57%
NOSH 79,718 80,091 80,131 80,000 80,175 79,499 100,208 -14.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.10% -13.53% -6.72% 0.19% 7.16% 3.26% 2.92% -
ROE -2.22% -5.03% -2.17% 0.08% 2.31% 0.86% 0.67% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.83 24.16 22.60 33.34 23.90 18.38 13.08 65.19%
EPS -1.42 -3.27 -1.52 0.06 1.71 0.60 0.48 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.70 0.71 0.74 0.70 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.26 8.95 8.38 12.34 8.87 6.76 6.06 41.91%
EPS -0.52 -1.21 -0.56 0.02 0.63 0.22 0.22 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.2361 0.2409 0.2595 0.2628 0.2745 0.2575 0.3338 -20.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.86 1.18 1.63 1.48 1.28 0.96 -
P/RPS 3.23 3.56 5.22 4.89 6.19 6.96 7.34 -42.05%
P/EPS -63.38 -26.30 -77.63 2,716.67 86.55 213.33 200.00 -
EY -1.58 -3.80 -1.29 0.04 1.16 0.47 0.50 -
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 1.41 1.32 1.69 2.30 2.00 1.83 1.33 3.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 20/05/04 27/02/04 18/11/03 28/08/03 26/05/03 -
Price 0.75 0.91 0.89 1.50 1.74 1.58 0.94 -
P/RPS 2.69 3.77 3.94 4.50 7.28 8.60 7.19 -47.98%
P/EPS -52.82 -27.83 -58.55 2,500.00 101.75 263.33 195.83 -
EY -1.89 -3.59 -1.71 0.04 0.98 0.38 0.51 -
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
P/NAPS 1.17 1.40 1.27 2.11 2.35 2.26 1.31 -7.23%

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