[AEM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.6%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 69,856 71,366 74,924 55,434 64,350 0 -
PBT -4,740 -5,942 -7,242 2,460 7,382 0 -
Tax 0 0 -432 -740 -5,014 0 -
NP -4,740 -5,942 -7,674 1,720 2,368 0 -
-
NP to SH -4,810 -5,940 -7,674 1,720 5,772 0 -
-
Tax Rate - - - 30.08% 67.92% - -
Total Cost 74,596 77,308 82,598 53,714 61,982 0 -
-
Net Worth 34,586 38,634 51,959 55,740 0 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 34,586 38,634 51,959 55,740 0 0 -
NOSH 80,434 80,487 79,937 79,629 9,439 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -6.79% -8.33% -10.24% 3.10% 3.68% 0.00% -
ROE -13.91% -15.38% -14.77% 3.09% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 86.85 88.67 93.73 69.61 681.74 0.00 -
EPS -5.98 -7.38 -9.60 2.16 7.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.48 0.65 0.70 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,499
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.29 32.98 34.63 25.62 29.74 0.00 -
EPS -2.22 -2.75 -3.55 0.79 2.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1786 0.2401 0.2576 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.47 0.31 0.86 1.28 0.00 0.00 -
P/RPS 0.54 0.35 0.92 1.84 0.00 0.00 -
P/EPS -7.86 -4.20 -8.96 59.26 0.00 0.00 -
EY -12.72 -23.81 -11.16 1.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.65 1.32 1.83 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/06 29/08/05 25/08/04 28/08/03 30/08/02 - -
Price 0.38 0.34 0.91 1.58 1.20 0.00 -
P/RPS 0.44 0.38 0.97 2.27 0.18 0.00 -
P/EPS -6.35 -4.61 -9.48 73.15 1.96 0.00 -
EY -15.74 -21.71 -10.55 1.37 50.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 1.40 2.26 0.00 0.00 -

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