[AEM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 28.97%
YoY- 40.48%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,861 82,764 79,829 76,276 73,513 78,092 79,654 -0.66%
PBT -628 -2,585 -2,553 -3,509 -4,741 -1,789 -4,971 -74.72%
Tax -96 374 374 376 380 1,241 1,232 -
NP -724 -2,211 -2,179 -3,133 -4,361 -548 -3,739 -66.42%
-
NP to SH -751 -2,246 -2,228 -3,185 -4,484 -671 -3,813 -66.04%
-
Tax Rate - - - - - - - -
Total Cost 79,585 84,975 82,008 79,409 77,874 78,640 83,393 -3.05%
-
Net Worth 33,902 34,850 45,397 34,742 34,663 34,638 34,472 -1.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 33,902 34,850 45,397 34,742 34,663 34,638 34,472 -1.10%
NOSH 84,757 85,000 110,000 84,736 84,545 80,555 80,169 3.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.92% -2.67% -2.73% -4.11% -5.93% -0.70% -4.69% -
ROE -2.22% -6.44% -4.91% -9.17% -12.94% -1.94% -11.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.04 97.37 72.57 90.02 86.95 96.94 99.36 -4.27%
EPS -0.89 -2.64 -2.03 -3.76 -5.30 -0.83 -4.76 -67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.4127 0.41 0.41 0.43 0.43 -4.69%
Adjusted Per Share Value based on latest NOSH - 84,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.49 38.29 36.93 35.29 34.01 36.13 36.85 -0.65%
EPS -0.35 -1.04 -1.03 -1.47 -2.07 -0.31 -1.76 -65.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1612 0.21 0.1607 0.1604 0.1603 0.1595 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.29 0.32 0.37 0.38 0.41 0.47 -
P/RPS 0.31 0.30 0.44 0.41 0.44 0.42 0.47 -24.17%
P/EPS -32.73 -10.98 -15.80 -9.84 -7.16 -49.22 -9.88 121.74%
EY -3.06 -9.11 -6.33 -10.16 -13.96 -2.03 -10.12 -54.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.78 0.90 0.93 0.95 1.09 -24.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 23/08/07 29/05/07 28/02/07 05/12/06 24/08/06 -
Price 0.26 0.28 0.28 0.29 0.40 0.43 0.38 -
P/RPS 0.28 0.29 0.39 0.32 0.46 0.44 0.38 -18.37%
P/EPS -29.34 -10.60 -13.82 -7.72 -7.54 -51.62 -7.99 137.45%
EY -3.41 -9.44 -7.23 -12.96 -13.26 -1.94 -12.52 -57.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.68 0.71 0.98 1.00 0.88 -18.24%

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