[AEM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.01%
YoY- 69.13%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 52,660 57,405 60,773 59,952 55,890 56,965 61,570 -9.88%
PBT -2,434 -1,817 -2,064 -1,633 -6,883 -7,873 -7,223 -51.54%
Tax -2 -2 -2 -1 1 -134 -135 -93.95%
NP -2,436 -1,819 -2,066 -1,634 -6,882 -8,007 -7,358 -52.11%
-
NP to SH -2,722 -2,183 -2,521 -2,040 -7,038 -8,136 -7,409 -48.67%
-
Tax Rate - - - - - - - -
Total Cost 55,096 59,224 62,839 61,586 62,772 64,972 68,928 -13.85%
-
Net Worth 29,140 29,358 27,859 25,312 26,080 26,238 26,988 5.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 29,140 29,358 27,859 25,312 26,080 26,238 26,988 5.24%
NOSH 94,000 94,705 89,869 84,375 84,130 84,639 84,339 7.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.63% -3.17% -3.40% -2.73% -12.31% -14.06% -11.95% -
ROE -9.34% -7.44% -9.05% -8.06% -26.99% -31.01% -27.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.02 60.61 67.62 71.05 66.43 67.30 73.00 -16.16%
EPS -2.90 -2.31 -2.81 -2.42 -8.37 -9.61 -8.78 -52.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.30 0.31 0.31 0.32 -2.09%
Adjusted Per Share Value based on latest NOSH - 84,375
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.36 26.56 28.12 27.74 25.86 26.36 28.49 -9.90%
EPS -1.26 -1.01 -1.17 -0.94 -3.26 -3.76 -3.43 -48.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1358 0.1289 0.1171 0.1207 0.1214 0.1249 5.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.34 0.53 0.74 0.42 0.14 0.13 0.12 -
P/RPS 0.61 0.87 1.09 0.59 0.21 0.19 0.16 143.84%
P/EPS -11.74 -22.99 -26.38 -17.37 -1.67 -1.35 -1.37 318.21%
EY -8.52 -4.35 -3.79 -5.76 -59.75 -73.94 -73.21 -76.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.71 2.39 1.40 0.45 0.42 0.38 102.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 17/05/10 22/02/10 30/11/09 25/08/09 29/05/09 -
Price 0.32 0.47 0.57 1.01 0.28 0.11 0.12 -
P/RPS 0.57 0.78 0.84 1.42 0.42 0.16 0.16 133.07%
P/EPS -11.05 -20.39 -20.32 -41.77 -3.35 -1.14 -1.37 301.67%
EY -9.05 -4.90 -4.92 -2.39 -29.88 -87.39 -73.21 -75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.52 1.84 3.37 0.90 0.35 0.38 94.28%

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