[AEM] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 13.92%
YoY- -179.14%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 117,946 104,812 109,261 110,880 119,524 135,449 137,116 -9.54%
PBT -14,885 -16,450 -21,280 -55,791 -64,813 -64,292 -57,409 -59.30%
Tax -86 -86 -86 0 -2 -8 -8 386.38%
NP -14,971 -16,536 -21,366 -55,791 -64,815 -64,300 -57,417 -59.15%
-
NP to SH -14,971 -16,536 -21,366 -55,791 -64,815 -64,300 -57,417 -59.15%
-
Tax Rate - - - - - - - -
Total Cost 132,917 121,348 130,627 166,671 184,339 199,749 194,533 -22.40%
-
Net Worth 64,905 64,905 86,540 86,540 86,540 86,540 78,577 -11.95%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 64,905 64,905 86,540 86,540 86,540 86,540 78,577 -11.95%
NOSH 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -12.69% -15.78% -19.56% -50.32% -54.23% -47.47% -41.87% -
ROE -23.07% -25.48% -24.69% -64.47% -74.90% -74.30% -73.07% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.45 4.84 5.05 5.13 5.52 6.26 8.72 -26.87%
EPS -0.69 -0.76 -0.99 -2.58 -3.00 -2.97 -3.65 -67.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.04 0.04 0.04 0.05 -28.84%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 54.57 48.49 50.55 51.30 55.30 62.67 63.44 -9.54%
EPS -6.93 -7.65 -9.89 -25.81 -29.99 -29.75 -26.57 -59.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.3003 0.4004 0.4004 0.4004 0.4004 0.3636 -11.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.01 0.015 0.015 0.025 0.02 0.025 0.02 -
P/RPS 0.18 0.31 0.30 0.49 0.36 0.40 0.23 -15.06%
P/EPS -1.45 -1.96 -1.52 -0.97 -0.67 -0.84 -0.55 90.72%
EY -69.20 -50.95 -65.84 -103.15 -149.79 -118.88 -182.68 -47.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.38 0.63 0.50 0.63 0.40 -12.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 31/05/23 24/02/23 30/11/22 26/08/22 31/05/22 -
Price 0.015 0.015 0.02 0.025 0.025 0.015 0.03 -
P/RPS 0.28 0.31 0.40 0.49 0.45 0.24 0.34 -12.13%
P/EPS -2.17 -1.96 -2.03 -0.97 -0.83 -0.50 -0.82 91.20%
EY -46.13 -50.95 -49.38 -103.15 -119.83 -198.14 -121.78 -47.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.63 0.63 0.38 0.60 -11.43%

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