[AEM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.36%
YoY- 9720.0%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 26,675 19,161 14,612 13,105 18,319 18,715 15,624 42.70%
PBT 359 1,576 647 583 1,598 2,456 2,265 -70.61%
Tax -308 -205 -170 -200 85 -64 -1,079 -56.54%
NP 51 1,371 477 383 1,683 2,392 1,186 -87.65%
-
NP to SH 48 1,371 477 481 1,570 2,470 1,416 -89.46%
-
Tax Rate 85.79% 13.01% 26.28% 34.31% -5.32% 2.61% 47.64% -
Total Cost 26,624 17,790 14,135 12,722 16,636 16,323 14,438 50.20%
-
Net Worth 56,799 59,329 55,649 72,150 53,828 57,310 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 800 - - - - - - -
Div Payout % 1,666.67% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,799 59,329 55,649 72,150 53,828 57,310 0 -
NOSH 80,000 80,175 79,499 100,208 74,761 80,718 9,441 314.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.19% 7.16% 3.26% 2.92% 9.19% 12.78% 7.59% -
ROE 0.08% 2.31% 0.86% 0.67% 2.92% 4.31% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 33.34 23.90 18.38 13.08 24.50 23.19 165.48 -65.53%
EPS 0.06 1.71 0.60 0.48 2.10 3.06 1.77 -89.46%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.70 0.72 0.72 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,208
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.34 8.87 6.76 6.06 8.48 8.66 7.23 42.67%
EPS 0.02 0.63 0.22 0.22 0.73 1.14 0.66 -90.21%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.2745 0.2575 0.3338 0.249 0.2652 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.63 1.48 1.28 0.96 1.03 1.12 0.00 -
P/RPS 4.89 6.19 6.96 7.34 4.20 4.83 0.00 -
P/EPS 2,716.67 86.55 213.33 200.00 49.05 36.60 0.00 -
EY 0.04 1.16 0.47 0.50 2.04 2.73 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.00 1.83 1.33 1.43 1.58 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 26/05/03 26/02/03 08/01/03 30/08/02 -
Price 1.50 1.74 1.58 0.94 0.91 0.99 1.20 -
P/RPS 4.50 7.28 8.60 7.19 3.71 4.27 0.73 235.08%
P/EPS 2,500.00 101.75 263.33 195.83 43.33 32.35 8.00 4457.10%
EY 0.04 0.98 0.38 0.51 2.31 3.09 12.50 -97.80%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.35 2.26 1.31 1.26 1.39 0.00 -

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