[AEM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 72.95%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 73,844 76,933 79,530 62,504 67,853 0 -
PBT -2,701 -7,745 -6,324 3,741 8,196 0 -
Tax 0 -12 -301 -766 -3,436 0 -
NP -2,701 -7,757 -6,625 2,974 4,760 0 -
-
NP to SH -2,820 -7,765 -6,625 2,974 7,298 0 -
-
Tax Rate - - - 20.48% 41.92% - -
Total Cost 76,545 84,690 86,155 59,529 63,093 0 -
-
Net Worth 34,711 35,370 51,210 59,173 42,383 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 34,711 35,370 51,210 59,173 42,383 0 -
NOSH 80,725 80,387 80,016 79,964 59,694 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -3.66% -10.08% -8.33% 4.76% 7.02% 0.00% -
ROE -8.12% -21.95% -12.94% 5.03% 17.22% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 91.48 95.70 99.39 78.17 113.67 0.00 -
EPS -3.49 -9.65 -8.28 3.72 12.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.64 0.74 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,175
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.17 35.59 36.80 28.92 31.39 0.00 -
EPS -1.30 -3.59 -3.07 1.38 3.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1636 0.2369 0.2738 0.1961 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.41 0.31 0.90 1.48 1.12 0.00 -
P/RPS 0.45 0.32 0.91 1.89 0.99 0.00 -
P/EPS -11.74 -3.21 -10.87 39.78 9.16 0.00 -
EY -8.52 -31.16 -9.20 2.51 10.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.70 1.41 2.00 1.58 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 05/12/06 29/11/05 30/11/04 18/11/03 08/01/03 - -
Price 0.43 0.30 0.75 1.74 0.99 0.00 -
P/RPS 0.47 0.31 0.75 2.23 0.87 0.00 -
P/EPS -12.31 -3.11 -9.06 46.77 8.10 0.00 -
EY -8.12 -32.20 -11.04 2.14 12.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 1.17 2.35 1.39 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