[AEM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 610.53%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,664 10,478 10,821 11,152 11,274 11,274 13,970 -16.43%
PBT 172 -71 65 291 -32 -32 270 -25.90%
Tax 259 -44 0 0 -25 0 0 -
NP 431 -115 65 291 -57 -32 270 36.47%
-
NP to SH 431 -115 65 291 -57 -32 270 36.47%
-
Tax Rate -150.58% - 0.00% 0.00% - - 0.00% -
Total Cost 10,233 10,593 10,756 10,861 11,331 11,306 13,700 -17.63%
-
Net Worth 25,297 24,916 25,071 24,406 25,368 29,866 25,137 0.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,297 24,916 25,071 24,406 25,368 29,866 25,137 0.42%
NOSH 93,695 95,833 92,857 93,870 93,958 106,666 93,103 0.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.04% -1.10% 0.60% 2.61% -0.51% -0.28% 1.93% -
ROE 1.70% -0.46% 0.26% 1.19% -0.22% -0.11% 1.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.38 10.93 11.65 11.88 12.00 10.57 15.00 -16.77%
EPS 0.46 -0.12 0.07 0.31 -0.06 -0.03 0.29 35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.26 0.27 0.28 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 93,870
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.93 4.84 5.00 5.15 5.21 5.21 6.46 -16.44%
EPS 0.20 -0.05 0.03 0.13 -0.03 -0.01 0.12 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1152 0.1159 0.1128 0.1173 0.138 0.1162 0.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.21 0.21 0.225 0.22 0.20 0.21 -
P/RPS 1.80 1.92 1.80 1.89 1.83 1.89 1.40 18.18%
P/EPS 44.57 -175.00 300.00 72.58 -362.65 -666.67 72.41 -27.57%
EY 2.24 -0.57 0.33 1.38 -0.28 -0.15 1.38 37.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.78 0.87 0.81 0.71 0.78 -1.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 20/08/13 29/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.23 0.21 0.21 0.225 0.225 0.21 0.21 -
P/RPS 2.02 1.92 1.80 1.89 1.88 1.99 1.40 27.60%
P/EPS 50.00 -175.00 300.00 72.58 -370.89 -700.00 72.41 -21.82%
EY 2.00 -0.57 0.33 1.38 -0.27 -0.14 1.38 27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.78 0.87 0.83 0.75 0.78 5.88%

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