[AEM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 93.08%
YoY- 88.83%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 14,227 23,390 21,944 19,300 18,619 20,455 18,391 -15.69%
PBT -758 312 27 -209 -2,761 344 -929 -12.64%
Tax -90 0 -2 -4 369 0 0 -
NP -848 312 25 -213 -2,392 344 -929 -5.88%
-
NP to SH -873 272 11 -161 -2,325 290 -946 -5.19%
-
Tax Rate - 0.00% 7.41% - - 0.00% - -
Total Cost 15,075 23,078 21,919 19,513 21,011 20,111 19,320 -15.20%
-
Net Worth 33,902 34,850 45,397 34,742 34,663 34,638 34,472 -1.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 33,902 34,850 45,397 34,742 34,663 34,638 34,472 -1.10%
NOSH 84,757 85,000 110,000 84,736 84,545 80,555 80,169 3.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -5.96% 1.33% 0.11% -1.10% -12.85% 1.68% -5.05% -
ROE -2.58% 0.78% 0.02% -0.46% -6.71% 0.84% -2.74% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.79 27.52 19.95 22.78 22.02 25.39 22.94 -18.73%
EPS -1.03 0.32 0.01 -0.19 -2.75 0.36 -1.18 -8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.4127 0.41 0.41 0.43 0.43 -4.69%
Adjusted Per Share Value based on latest NOSH - 84,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.58 10.82 10.15 8.93 8.61 9.46 8.51 -15.71%
EPS -0.40 0.13 0.01 -0.07 -1.08 0.13 -0.44 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1612 0.21 0.1607 0.1604 0.1603 0.1595 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.29 0.32 0.37 0.38 0.41 0.47 -
P/RPS 1.73 1.05 1.60 1.62 1.73 1.61 2.05 -10.67%
P/EPS -28.16 90.63 3,200.00 -194.74 -13.82 113.89 -39.83 -20.58%
EY -3.55 1.10 0.03 -0.51 -7.24 0.88 -2.51 25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.78 0.90 0.93 0.95 1.09 -24.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 23/08/07 29/05/07 28/02/07 05/12/06 24/08/06 -
Price 0.26 0.28 0.28 0.29 0.40 0.43 0.38 -
P/RPS 1.55 1.02 1.40 1.27 1.82 1.69 1.66 -4.45%
P/EPS -25.24 87.50 2,800.00 -152.63 -14.55 119.44 -32.20 -14.94%
EY -3.96 1.14 0.04 -0.66 -6.87 0.84 -3.11 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.68 0.71 0.98 1.00 0.88 -18.24%

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