[AEM] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -87.73%
YoY- 108.38%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 62,145 62,881 61,251 54,994 51,599 48,964 46,694 20.93%
PBT -990 1,034 941 416 1,603 -2,135 -1,774 -32.14%
Tax -124 -143 -216 -249 -242 -192 -88 25.60%
NP -1,114 891 725 167 1,361 -2,327 -1,862 -28.93%
-
NP to SH -1,114 891 725 167 1,361 -2,327 -1,862 -28.93%
-
Tax Rate - 13.83% 22.95% 59.86% 15.10% - - -
Total Cost 63,259 61,990 60,526 54,827 50,238 51,291 48,556 19.22%
-
Net Worth 52,582 55,350 55,350 43,000 50,571 51,300 44,333 12.01%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 52,582 55,350 55,350 43,000 50,571 51,300 44,333 12.01%
NOSH 299,404 299,404 299,404 215,000 271,367 270,000 233,333 18.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.79% 1.42% 1.18% 0.30% 2.64% -4.75% -3.99% -
ROE -2.12% 1.61% 1.31% 0.39% 2.69% -4.54% -4.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.46 22.72 22.13 25.58 20.41 18.13 20.01 7.98%
EPS -0.40 0.32 0.26 0.08 0.54 -0.86 -0.80 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.20 0.20 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 215,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.75 29.09 28.34 25.44 23.87 22.65 21.60 20.93%
EPS -0.52 0.41 0.34 0.08 0.63 -1.08 -0.86 -28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2433 0.2561 0.2561 0.1989 0.234 0.2374 0.2051 12.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.15 0.165 0.185 0.185 0.145 0.15 0.135 -
P/RPS 0.67 0.73 0.84 0.72 0.71 0.83 0.67 0.00%
P/EPS -37.26 51.25 70.62 238.17 26.94 -17.40 -16.92 69.01%
EY -2.68 1.95 1.42 0.42 3.71 -5.75 -5.91 -40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.93 0.93 0.72 0.79 0.71 7.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 23/08/17 29/05/17 28/02/17 25/11/16 30/08/16 -
Price 0.15 0.16 0.18 0.18 0.145 0.155 0.17 -
P/RPS 0.67 0.70 0.81 0.70 0.71 0.85 0.85 -14.63%
P/EPS -37.26 49.70 68.71 231.74 26.94 -17.98 -21.30 45.03%
EY -2.68 2.01 1.46 0.43 3.71 -5.56 -4.69 -31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.90 0.90 0.72 0.82 0.89 -7.61%

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