[AEM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 37.06%
YoY- -1162.86%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 144,760 67,688 59,648 59,992 67,042 47,738 39,382 23.12%
PBT -10,878 -3,660 -264 -1,524 486 1,810 -782 52.30%
Tax -12 0 -230 36 -346 -176 0 -
NP -10,890 -3,660 -494 -1,488 140 1,634 -782 52.33%
-
NP to SH -10,890 -3,660 -494 -1,488 140 1,634 -782 52.33%
-
Tax Rate - - - - 71.19% 9.72% - -
Total Cost 155,650 71,348 60,142 61,480 66,902 46,104 40,164 24.16%
-
Net Worth 68,797 54,500 56,886 53,892 55,350 45,655 39,099 9.45%
Dividend
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 68,797 54,500 56,886 53,892 55,350 45,655 39,099 9.45%
NOSH 2,163,629 428,147 299,404 299,404 299,404 240,294 186,190 47.98%
Ratio Analysis
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -7.52% -5.41% -0.83% -2.48% 0.21% 3.42% -1.99% -
ROE -15.83% -6.72% -0.87% -2.76% 0.25% 3.58% -2.00% -
Per Share
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.73 18.63 19.92 20.04 24.22 19.87 21.15 -5.61%
EPS -1.10 -1.01 -0.16 -0.50 0.06 0.68 -0.42 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.15 0.19 0.18 0.20 0.19 0.21 -16.10%
Adjusted Per Share Value based on latest NOSH - 299,404
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.91 31.28 27.57 27.73 30.99 22.06 18.20 23.12%
EPS -5.03 -1.69 -0.23 -0.69 0.06 0.76 -0.36 52.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.2519 0.2629 0.2491 0.2558 0.211 0.1807 9.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.05 0.185 0.095 0.14 0.185 0.135 0.13 -
P/RPS 0.34 0.99 0.48 0.70 0.76 0.68 0.61 -8.91%
P/EPS -4.51 -18.37 -57.58 -28.17 365.71 19.85 -30.95 -26.49%
EY -22.16 -5.45 -1.74 -3.55 0.27 5.04 -3.23 36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.23 0.50 0.78 0.93 0.71 0.62 2.18%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/05/22 20/11/20 26/08/19 23/08/18 23/08/17 30/08/16 28/08/15 -
Price 0.035 0.17 0.09 0.13 0.18 0.17 0.125 -
P/RPS 0.24 0.91 0.45 0.65 0.74 0.86 0.59 -13.38%
P/EPS -3.16 -16.88 -54.55 -26.16 355.82 25.00 -29.76 -30.11%
EY -31.66 -5.93 -1.83 -3.82 0.28 4.00 -3.36 43.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.13 0.47 0.72 0.90 0.89 0.60 -2.87%

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