[AEM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.05%
YoY- 41.57%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 78,557 78,861 82,764 79,829 76,276 73,513 78,092 0.39%
PBT -489 -628 -2,585 -2,553 -3,509 -4,741 -1,789 -57.84%
Tax -93 -96 374 374 376 380 1,241 -
NP -582 -724 -2,211 -2,179 -3,133 -4,361 -548 4.09%
-
NP to SH -684 -751 -2,246 -2,228 -3,185 -4,484 -671 1.28%
-
Tax Rate - - - - - - - -
Total Cost 79,139 79,585 84,975 82,008 79,409 77,874 78,640 0.42%
-
Net Worth 34,181 33,902 34,850 45,397 34,742 34,663 34,638 -0.88%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 34,181 33,902 34,850 45,397 34,742 34,663 34,638 -0.88%
NOSH 85,454 84,757 85,000 110,000 84,736 84,545 80,555 4.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.74% -0.92% -2.67% -2.73% -4.11% -5.93% -0.70% -
ROE -2.00% -2.22% -6.44% -4.91% -9.17% -12.94% -1.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.93 93.04 97.37 72.57 90.02 86.95 96.94 -3.47%
EPS -0.80 -0.89 -2.64 -2.03 -3.76 -5.30 -0.83 -2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.4127 0.41 0.41 0.43 -4.70%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.35 36.49 38.29 36.93 35.29 34.01 36.13 0.40%
EPS -0.32 -0.35 -1.04 -1.03 -1.47 -2.07 -0.31 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1569 0.1612 0.21 0.1607 0.1604 0.1603 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.25 0.29 0.29 0.32 0.37 0.38 0.41 -
P/RPS 0.27 0.31 0.30 0.44 0.41 0.44 0.42 -25.49%
P/EPS -31.23 -32.73 -10.98 -15.80 -9.84 -7.16 -49.22 -26.14%
EY -3.20 -3.06 -9.11 -6.33 -10.16 -13.96 -2.03 35.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.71 0.78 0.90 0.93 0.95 -23.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 27/11/07 23/08/07 29/05/07 28/02/07 05/12/06 -
Price 0.23 0.26 0.28 0.28 0.29 0.40 0.43 -
P/RPS 0.25 0.28 0.29 0.39 0.32 0.46 0.44 -31.37%
P/EPS -28.73 -29.34 -10.60 -13.82 -7.72 -7.54 -51.62 -32.31%
EY -3.48 -3.41 -9.44 -7.23 -12.96 -13.26 -1.94 47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.68 0.68 0.71 0.98 1.00 -30.42%

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