[AEM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 82.4%
YoY- 95.16%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 79,829 76,276 73,513 78,092 79,654 80,451 80,409 -0.48%
PBT -2,553 -3,509 -4,741 -1,789 -4,971 -6,526 -5,572 -40.65%
Tax 374 376 380 1,241 1,232 1,232 1,232 -54.92%
NP -2,179 -3,133 -4,361 -548 -3,739 -5,294 -4,340 -36.90%
-
NP to SH -2,228 -3,185 -4,484 -671 -3,813 -5,351 -4,377 -36.32%
-
Tax Rate - - - - - - - -
Total Cost 82,008 79,409 77,874 78,640 83,393 85,745 84,749 -2.17%
-
Net Worth 45,397 34,742 34,663 34,638 34,472 35,029 36,936 14.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 45,397 34,742 34,663 34,638 34,472 35,029 36,936 14.78%
NOSH 110,000 84,736 84,545 80,555 80,169 79,613 80,297 23.41%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.73% -4.11% -5.93% -0.70% -4.69% -6.58% -5.40% -
ROE -4.91% -9.17% -12.94% -1.94% -11.06% -15.28% -11.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.57 90.02 86.95 96.94 99.36 101.05 100.14 -19.36%
EPS -2.03 -3.76 -5.30 -0.83 -4.76 -6.72 -5.45 -48.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4127 0.41 0.41 0.43 0.43 0.44 0.46 -6.99%
Adjusted Per Share Value based on latest NOSH - 80,555
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.90 35.25 33.98 36.09 36.81 37.18 37.16 -0.46%
EPS -1.03 -1.47 -2.07 -0.31 -1.76 -2.47 -2.02 -36.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2098 0.1606 0.1602 0.1601 0.1593 0.1619 0.1707 14.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.37 0.38 0.41 0.47 0.40 0.25 -
P/RPS 0.44 0.41 0.44 0.42 0.47 0.40 0.25 45.92%
P/EPS -15.80 -9.84 -7.16 -49.22 -9.88 -5.95 -4.59 128.49%
EY -6.33 -10.16 -13.96 -2.03 -10.12 -16.80 -21.80 -56.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 0.93 0.95 1.09 0.91 0.54 27.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 28/02/07 05/12/06 24/08/06 30/05/06 28/02/06 -
Price 0.28 0.29 0.40 0.43 0.38 0.38 0.37 -
P/RPS 0.39 0.32 0.46 0.44 0.38 0.38 0.37 3.58%
P/EPS -13.82 -7.72 -7.54 -51.62 -7.99 -5.65 -6.79 60.81%
EY -7.23 -12.96 -13.26 -1.94 -12.52 -17.69 -14.73 -37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.98 1.00 0.88 0.86 0.80 -10.29%

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