[AEM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.92%
YoY- 78.52%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,129 72,271 76,625 78,557 78,861 82,764 79,829 -9.10%
PBT -6,349 -1,046 -596 -489 -628 -2,585 -2,553 83.05%
Tax -137 -227 -92 -93 -96 374 374 -
NP -6,486 -1,273 -688 -582 -724 -2,211 -2,179 106.24%
-
NP to SH -6,609 -1,385 -789 -684 -751 -2,246 -2,228 105.77%
-
Tax Rate - - - - - - - -
Total Cost 75,615 73,544 77,313 79,139 79,585 84,975 82,008 -5.24%
-
Net Worth 27,867 34,105 34,267 34,181 33,902 34,850 45,397 -27.66%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 27,867 34,105 34,267 34,181 33,902 34,850 45,397 -27.66%
NOSH 84,445 85,263 85,454 85,454 84,757 85,000 110,000 -16.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -9.38% -1.76% -0.90% -0.74% -0.92% -2.67% -2.73% -
ROE -23.72% -4.06% -2.30% -2.00% -2.22% -6.44% -4.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 81.86 84.76 89.67 91.93 93.04 97.37 72.57 8.32%
EPS -7.83 -1.62 -0.92 -0.80 -0.89 -2.64 -2.03 144.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.40 0.401 0.40 0.40 0.41 0.4127 -13.79%
Adjusted Per Share Value based on latest NOSH - 85,454
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.98 33.44 35.45 36.35 36.49 38.29 36.93 -9.10%
EPS -3.06 -0.64 -0.37 -0.32 -0.35 -1.04 -1.03 105.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.1578 0.1585 0.1581 0.1569 0.1612 0.21 -27.66%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.26 0.23 0.25 0.29 0.29 0.32 -
P/RPS 0.11 0.31 0.26 0.27 0.31 0.30 0.44 -60.14%
P/EPS -1.15 -16.01 -24.91 -31.23 -32.73 -10.98 -15.80 -82.42%
EY -86.96 -6.25 -4.01 -3.20 -3.06 -9.11 -6.33 469.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.65 0.57 0.63 0.72 0.71 0.78 -50.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 27/11/07 23/08/07 -
Price 0.12 0.10 0.20 0.23 0.26 0.28 0.28 -
P/RPS 0.15 0.12 0.22 0.25 0.28 0.29 0.39 -46.95%
P/EPS -1.53 -6.16 -21.66 -28.73 -29.34 -10.60 -13.82 -76.78%
EY -65.22 -16.24 -4.62 -3.48 -3.41 -9.44 -7.23 330.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.50 0.58 0.65 0.68 0.68 -34.43%

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