[AEM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1781.79%
YoY- -598.4%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,961 15,407 11,437 11,085 19,036 20,012 18,996 -3.66%
PBT 852 -730 -944 -6,061 -138 -80 -70 -
Tax 0 0 1 0 -135 -1 -1 -
NP 852 -730 -943 -6,061 -273 -81 -71 -
-
NP to SH 774 -821 -894 -6,097 -324 -94 -94 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 17,109 16,137 12,380 17,146 19,309 20,093 19,067 -6.96%
-
Net Worth 26,080 26,238 26,988 27,867 34,105 34,267 34,181 -16.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 26,080 26,238 26,988 27,867 34,105 34,267 34,181 -16.48%
NOSH 84,130 84,639 84,339 84,445 85,263 85,454 85,454 -1.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.74% -4.74% -8.25% -54.68% -1.43% -0.40% -0.37% -
ROE 2.97% -3.13% -3.31% -21.88% -0.95% -0.27% -0.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.35 18.20 13.56 13.13 22.33 23.42 22.23 -2.65%
EPS 0.92 -0.97 -1.06 -7.22 -0.38 -0.11 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.33 0.40 0.401 0.40 -15.61%
Adjusted Per Share Value based on latest NOSH - 84,445
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.31 7.13 5.29 5.13 8.81 9.26 8.79 -3.67%
EPS 0.36 -0.38 -0.41 -2.82 -0.15 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.1214 0.1249 0.1289 0.1578 0.1585 0.1581 -16.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.13 0.12 0.09 0.26 0.23 0.25 -
P/RPS 0.66 0.71 0.88 0.69 1.16 0.98 1.12 -29.68%
P/EPS 15.22 -13.40 -11.32 -1.25 -68.42 -209.09 -227.27 -
EY 6.57 -7.46 -8.83 -80.22 -1.46 -0.48 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.38 0.27 0.65 0.57 0.63 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.28 0.11 0.12 0.12 0.10 0.20 0.23 -
P/RPS 1.31 0.60 0.88 0.91 0.45 0.85 1.03 17.37%
P/EPS 30.43 -11.34 -11.32 -1.66 -26.32 -181.82 -209.09 -
EY 3.29 -8.82 -8.83 -60.17 -3.80 -0.55 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.35 0.38 0.36 0.25 0.50 0.58 33.99%

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