[AEM] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -24.72%
YoY- 112.71%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 46,694 43,963 42,516 51,822 50,289 51,214 54,683 -10.00%
PBT -1,774 -1,969 -3,070 67 105 -896 -976 48.99%
Tax -88 -24 0 0 -16 -16 -16 211.90%
NP -1,862 -1,993 -3,070 67 89 -912 -992 52.22%
-
NP to SH -1,862 -1,993 -3,070 67 89 -912 -992 52.22%
-
Tax Rate - - - 0.00% 15.24% - - -
Total Cost 48,556 45,956 45,586 51,755 50,200 52,126 55,675 -8.72%
-
Net Worth 44,333 47,576 31,897 38,266 38,569 19,764 18,700 77.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 44,333 47,576 31,897 38,266 38,569 19,764 18,700 77.89%
NOSH 233,333 237,884 187,633 182,222 183,666 94,117 85,000 96.17%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.99% -4.53% -7.22% 0.13% 0.18% -1.78% -1.81% -
ROE -4.20% -4.19% -9.62% 0.18% 0.23% -4.61% -5.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.01 18.48 22.66 28.44 27.38 54.41 64.33 -54.12%
EPS -0.80 -0.84 -1.64 0.04 0.05 -0.97 -1.17 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.17 0.21 0.21 0.21 0.22 -9.31%
Adjusted Per Share Value based on latest NOSH - 182,222
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.60 20.34 19.67 23.98 23.27 23.70 25.30 -10.01%
EPS -0.86 -0.92 -1.42 0.03 0.04 -0.42 -0.46 51.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2051 0.2201 0.1476 0.177 0.1785 0.0914 0.0865 77.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.11 0.13 0.12 0.13 0.14 0.14 -
P/RPS 0.67 0.60 0.57 0.42 0.47 0.26 0.22 110.24%
P/EPS -16.92 -13.13 -7.95 326.37 268.28 -14.45 -12.00 25.76%
EY -5.91 -7.62 -12.59 0.31 0.37 -6.92 -8.34 -20.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.76 0.57 0.62 0.67 0.64 7.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 28/05/15 27/02/15 -
Price 0.17 0.135 0.11 0.12 0.125 0.13 0.145 -
P/RPS 0.85 0.73 0.49 0.42 0.46 0.24 0.23 139.22%
P/EPS -21.30 -16.11 -6.72 326.37 257.96 -13.42 -12.42 43.32%
EY -4.69 -6.21 -14.87 0.31 0.39 -7.45 -8.05 -30.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.68 0.65 0.57 0.60 0.62 0.66 22.07%

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