[AEM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -377.18%
YoY- -780.03%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 55,890 56,965 61,570 69,129 72,271 76,625 78,557 -20.28%
PBT -6,883 -7,873 -7,223 -6,349 -1,046 -596 -489 482.03%
Tax 1 -134 -135 -137 -227 -92 -93 -
NP -6,882 -8,007 -7,358 -6,486 -1,273 -688 -582 418.25%
-
NP to SH -7,038 -8,136 -7,409 -6,609 -1,385 -789 -684 372.40%
-
Tax Rate - - - - - - - -
Total Cost 62,772 64,972 68,928 75,615 73,544 77,313 79,139 -14.30%
-
Net Worth 26,080 26,238 26,988 27,867 34,105 34,267 34,181 -16.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 26,080 26,238 26,988 27,867 34,105 34,267 34,181 -16.48%
NOSH 84,130 84,639 84,339 84,445 85,263 85,454 85,454 -1.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -12.31% -14.06% -11.95% -9.38% -1.76% -0.90% -0.74% -
ROE -26.99% -31.01% -27.45% -23.72% -4.06% -2.30% -2.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.43 67.30 73.00 81.86 84.76 89.67 91.93 -19.45%
EPS -8.37 -9.61 -8.78 -7.83 -1.62 -0.92 -0.80 377.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.33 0.40 0.401 0.40 -15.61%
Adjusted Per Share Value based on latest NOSH - 84,445
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.83 26.33 28.46 31.95 33.40 35.42 36.31 -20.29%
EPS -3.25 -3.76 -3.42 -3.05 -0.64 -0.36 -0.32 368.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.1213 0.1247 0.1288 0.1576 0.1584 0.158 -16.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.13 0.12 0.09 0.26 0.23 0.25 -
P/RPS 0.21 0.19 0.16 0.11 0.31 0.26 0.27 -15.41%
P/EPS -1.67 -1.35 -1.37 -1.15 -16.01 -24.91 -31.23 -85.78%
EY -59.75 -73.94 -73.21 -86.96 -6.25 -4.01 -3.20 602.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.38 0.27 0.65 0.57 0.63 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.28 0.11 0.12 0.12 0.10 0.20 0.23 -
P/RPS 0.42 0.16 0.16 0.15 0.12 0.22 0.25 41.27%
P/EPS -3.35 -1.14 -1.37 -1.53 -6.16 -21.66 -28.73 -76.10%
EY -29.88 -87.39 -73.21 -65.22 -16.24 -4.62 -3.48 318.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.35 0.38 0.36 0.25 0.50 0.58 33.99%

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