[AEM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -568.26%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 82,764 79,829 76,276 73,513 78,092 79,654 80,451 1.90%
PBT -2,585 -2,553 -3,509 -4,741 -1,789 -4,971 -6,526 -46.03%
Tax 374 374 376 380 1,241 1,232 1,232 -54.79%
NP -2,211 -2,179 -3,133 -4,361 -548 -3,739 -5,294 -44.09%
-
NP to SH -2,246 -2,228 -3,185 -4,484 -671 -3,813 -5,351 -43.91%
-
Tax Rate - - - - - - - -
Total Cost 84,975 82,008 79,409 77,874 78,640 83,393 85,745 -0.59%
-
Net Worth 34,850 45,397 34,742 34,663 34,638 34,472 35,029 -0.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 34,850 45,397 34,742 34,663 34,638 34,472 35,029 -0.34%
NOSH 85,000 110,000 84,736 84,545 80,555 80,169 79,613 4.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.67% -2.73% -4.11% -5.93% -0.70% -4.69% -6.58% -
ROE -6.44% -4.91% -9.17% -12.94% -1.94% -11.06% -15.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.37 72.57 90.02 86.95 96.94 99.36 101.05 -2.44%
EPS -2.64 -2.03 -3.76 -5.30 -0.83 -4.76 -6.72 -46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.4127 0.41 0.41 0.43 0.43 0.44 -4.59%
Adjusted Per Share Value based on latest NOSH - 84,545
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.29 36.93 35.29 34.01 36.13 36.85 37.22 1.90%
EPS -1.04 -1.03 -1.47 -2.07 -0.31 -1.76 -2.48 -43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.21 0.1607 0.1604 0.1603 0.1595 0.1621 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.29 0.32 0.37 0.38 0.41 0.47 0.40 -
P/RPS 0.30 0.44 0.41 0.44 0.42 0.47 0.40 -17.43%
P/EPS -10.98 -15.80 -9.84 -7.16 -49.22 -9.88 -5.95 50.39%
EY -9.11 -6.33 -10.16 -13.96 -2.03 -10.12 -16.80 -33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.90 0.93 0.95 1.09 0.91 -15.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 29/05/07 28/02/07 05/12/06 24/08/06 30/05/06 -
Price 0.28 0.28 0.29 0.40 0.43 0.38 0.38 -
P/RPS 0.29 0.39 0.32 0.46 0.44 0.38 0.38 -16.47%
P/EPS -10.60 -13.82 -7.72 -7.54 -51.62 -7.99 -5.65 52.05%
EY -9.44 -7.23 -12.96 -13.26 -1.94 -12.52 -17.69 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.71 0.98 1.00 0.88 0.86 -14.47%

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