[AEM] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 17.62%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 45,041 43,268 50,590 53,906 50,017 59,740 77,392 -8.62%
PBT -1,256 380 166 -2,481 -2,164 -1,096 -385 21.77%
Tax -21 -58 0 0 -65 1 -181 -30.15%
NP -1,277 321 166 -2,481 -2,229 -1,094 -566 14.51%
-
NP to SH -1,277 321 166 -2,481 -2,229 -1,254 -690 10.79%
-
Tax Rate - 15.26% 0.00% - - - - -
Total Cost 46,318 42,946 50,424 56,387 52,246 60,834 77,958 -8.30%
-
Net Worth 24,419 24,099 26,922 25,506 28,795 26,280 33,967 -5.34%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 24,419 24,099 26,922 25,506 28,795 26,280 33,967 -5.34%
NOSH 93,921 92,692 96,153 94,466 92,888 84,774 84,917 1.69%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -2.84% 0.74% 0.33% -4.60% -4.46% -1.83% -0.73% -
ROE -5.23% 1.33% 0.62% -9.73% -7.74% -4.77% -2.03% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.96 46.68 52.61 57.06 53.85 70.47 91.14 -10.14%
EPS -1.36 0.35 0.17 -2.63 -2.40 -1.48 -0.81 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.28 0.27 0.31 0.31 0.40 -6.92%
Adjusted Per Share Value based on latest NOSH - 93,421
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.84 20.02 23.41 24.94 23.14 27.64 35.81 -8.62%
EPS -0.59 0.15 0.08 -1.15 -1.03 -0.58 -0.32 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1115 0.1246 0.118 0.1332 0.1216 0.1572 -5.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.22 0.21 0.20 0.19 0.34 0.14 0.26 -
P/RPS 0.46 0.45 0.38 0.33 0.63 0.20 0.29 7.98%
P/EPS -16.18 60.58 115.38 -7.23 -14.17 -9.46 -31.97 -10.72%
EY -6.18 1.65 0.87 -13.82 -7.06 -10.57 -3.13 12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.71 0.70 1.10 0.45 0.65 4.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 23/11/12 29/11/11 19/11/10 30/11/09 25/11/08 -
Price 0.165 0.21 0.21 0.28 0.32 0.28 0.10 -
P/RPS 0.34 0.45 0.40 0.49 0.59 0.40 0.11 20.68%
P/EPS -12.13 60.58 121.15 -10.66 -13.33 -18.92 -12.30 -0.23%
EY -8.24 1.65 0.83 -9.38 -7.50 -5.29 -8.13 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.81 0.75 1.04 1.03 0.90 0.25 16.64%

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