[AEM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 24.41%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,217 43,803 47,283 45,778 46,290 52,516 50,978 -2.30%
PBT 93 -1,742 -2,065 -2,802 -3,728 -2,645 -2,055 -
Tax -25 -65 -65 -65 -65 -21 -21 12.26%
NP 68 -1,807 -2,130 -2,867 -3,793 -2,666 -2,076 -
-
NP to SH 68 -1,807 -2,130 -2,867 -3,793 -2,666 -2,076 -
-
Tax Rate 26.88% - - - - - - -
Total Cost 49,149 45,610 49,413 48,645 50,083 55,182 53,054 -4.94%
-
Net Worth 25,368 29,866 25,137 25,425 25,477 25,223 25,732 -0.94%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,368 29,866 25,137 25,425 25,477 25,223 25,732 -0.94%
NOSH 93,958 106,666 93,103 94,166 94,360 93,421 95,306 -0.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.14% -4.13% -4.50% -6.26% -8.19% -5.08% -4.07% -
ROE 0.27% -6.05% -8.47% -11.28% -14.89% -10.57% -8.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.38 41.07 50.79 48.61 49.06 56.21 53.49 -1.38%
EPS 0.07 -1.69 -2.29 -3.04 -4.02 -2.85 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.27 0.27 0.27 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 94,166
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.75 20.25 21.85 21.16 21.39 24.27 23.56 -2.29%
EPS 0.03 -0.84 -0.98 -1.33 -1.75 -1.23 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.138 0.1162 0.1175 0.1178 0.1166 0.1189 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.20 0.21 0.28 0.32 0.19 0.27 -
P/RPS 0.42 0.49 0.41 0.58 0.65 0.34 0.50 -10.92%
P/EPS 303.98 -11.81 -9.18 -9.20 -7.96 -6.66 -12.40 -
EY 0.33 -8.47 -10.89 -10.87 -12.56 -15.02 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.78 1.04 1.19 0.70 1.00 -13.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 29/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.225 0.21 0.21 0.20 0.31 0.28 0.20 -
P/RPS 0.43 0.51 0.41 0.41 0.63 0.50 0.37 10.48%
P/EPS 310.89 -12.40 -9.18 -6.57 -7.71 -9.81 -9.18 -
EY 0.32 -8.07 -10.89 -15.22 -12.97 -10.19 -10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.78 0.74 1.15 1.04 0.74 7.91%

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