[AEM] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -20.13%
YoY- -309.79%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 137,116 122,467 107,649 83,715 68,393 68,695 67,924 59.79%
PBT -57,409 -19,574 -12,612 -11,270 -9,314 -3,411 -3,119 598.36%
Tax -8 -31 -29 -23 -23 0 -245 -89.80%
NP -57,417 -19,605 -12,641 -11,293 -9,337 -3,411 -3,364 564.05%
-
NP to SH -57,417 -19,987 -13,023 -11,675 -9,719 -3,411 -3,364 564.05%
-
Tax Rate - - - - - - - -
Total Cost 194,533 142,072 120,290 95,008 77,730 72,106 71,288 95.39%
-
Net Worth 78,577 82,668 68,797 64,923 58,510 57,961 54,500 27.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 78,577 82,668 68,797 64,923 58,510 57,961 54,500 27.65%
NOSH 2,163,629 2,163,629 2,163,629 721,209 554,776 513,776 428,147 194.77%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -41.87% -16.01% -11.74% -13.49% -13.65% -4.97% -4.95% -
ROE -73.07% -24.18% -18.93% -17.98% -16.61% -5.88% -6.17% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.72 8.89 10.95 14.18 16.36 17.78 18.69 -39.87%
EPS -3.65 -1.45 -1.33 -1.98 -2.33 -0.88 -0.93 149.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.11 0.14 0.15 0.15 -51.95%
Adjusted Per Share Value based on latest NOSH - 721,209
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.37 56.60 49.75 38.69 31.61 31.75 31.39 59.80%
EPS -26.54 -9.24 -6.02 -5.40 -4.49 -1.58 -1.55 565.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3821 0.318 0.3001 0.2704 0.2679 0.2519 27.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.02 0.03 0.05 0.045 0.085 0.13 0.185 -
P/RPS 0.23 0.34 0.46 0.32 0.52 0.73 0.99 -62.24%
P/EPS -0.55 -2.07 -3.77 -2.27 -3.66 -14.73 -19.98 -90.90%
EY -182.68 -48.35 -26.50 -43.96 -27.36 -6.79 -5.00 1003.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.71 0.41 0.61 0.87 1.23 -52.74%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 18/05/22 18/05/22 30/08/21 29/06/21 26/02/21 20/11/20 -
Price 0.03 0.035 0.035 0.045 0.045 0.095 0.17 -
P/RPS 0.34 0.39 0.32 0.32 0.27 0.53 0.91 -48.15%
P/EPS -0.82 -2.41 -2.64 -2.27 -1.94 -10.76 -18.36 -87.43%
EY -121.78 -41.45 -37.86 -43.96 -51.68 -9.29 -5.45 694.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.50 0.41 0.32 0.63 1.13 -34.45%

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