[AEM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1020.0%
YoY- -513.48%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 67,042 47,738 39,382 43,888 43,946 53,338 51,352 4.53%
PBT 486 1,810 -782 -2,944 712 314 -3,012 -
Tax -346 -176 0 0 0 0 0 -
NP 140 1,634 -782 -2,944 712 314 -3,012 -
-
NP to SH 140 1,634 -782 -2,944 712 314 -3,012 -
-
Tax Rate 71.19% 9.72% - - 0.00% 0.00% - -
Total Cost 66,902 46,104 40,164 46,832 43,234 53,024 54,364 3.51%
-
Net Worth 55,350 45,655 39,099 24,533 25,294 24,935 25,413 13.83%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 55,350 45,655 39,099 24,533 25,294 24,935 25,413 13.83%
NOSH 299,404 240,294 186,190 94,358 93,684 92,352 94,124 21.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.21% 3.42% -1.99% -6.71% 1.62% 0.59% -5.87% -
ROE 0.25% 3.58% -2.00% -12.00% 2.81% 1.26% -11.85% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.22 19.87 21.15 46.51 46.91 57.75 54.56 -12.64%
EPS 0.06 0.68 -0.42 -3.12 0.76 0.34 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.21 0.26 0.27 0.27 0.27 -4.87%
Adjusted Per Share Value based on latest NOSH - 94,634
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.02 22.09 18.22 20.31 20.33 24.68 23.76 4.53%
EPS 0.06 0.76 -0.36 -1.36 0.33 0.15 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2561 0.2112 0.1809 0.1135 0.117 0.1154 0.1176 13.83%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.185 0.135 0.13 0.215 0.21 0.21 0.27 -
P/RPS 0.76 0.68 0.61 0.46 0.45 0.36 0.49 7.58%
P/EPS 365.71 19.85 -30.95 -6.89 27.63 61.76 -8.44 -
EY 0.27 5.04 -3.23 -14.51 3.62 1.62 -11.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 0.62 0.83 0.78 0.78 1.00 -1.20%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 30/08/16 28/08/15 29/08/14 20/08/13 30/08/12 25/08/11 -
Price 0.18 0.17 0.125 0.225 0.21 0.21 0.20 -
P/RPS 0.74 0.86 0.59 0.48 0.45 0.36 0.37 12.23%
P/EPS 355.82 25.00 -29.76 -7.21 27.63 61.76 -6.25 -
EY 0.28 4.00 -3.36 -13.87 3.62 1.62 -16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.60 0.87 0.78 0.78 0.74 3.31%

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