[AEM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -54.87%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 49,824 41,226 45,041 43,268 50,590 53,906 50,017 -0.06%
PBT 1,381 134 -1,256 380 166 -2,481 -2,164 -
Tax -256 0 -21 -58 0 0 -65 25.64%
NP 1,125 134 -1,277 321 166 -2,481 -2,229 -
-
NP to SH 1,125 134 -1,277 321 166 -2,481 -2,229 -
-
Tax Rate 18.54% 0.00% - 15.26% 0.00% - - -
Total Cost 48,698 41,092 46,318 42,946 50,424 56,387 52,246 -1.16%
-
Net Worth 47,164 35,349 24,419 24,099 26,922 25,506 28,795 8.56%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 47,164 35,349 24,419 24,099 26,922 25,506 28,795 8.56%
NOSH 248,235 168,332 93,921 92,692 96,153 94,466 92,888 17.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.26% 0.33% -2.84% 0.74% 0.33% -4.60% -4.46% -
ROE 2.39% 0.38% -5.23% 1.33% 0.62% -9.73% -7.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.07 24.49 47.96 46.68 52.61 57.06 53.85 -15.15%
EPS 0.45 0.08 -1.36 0.35 0.17 -2.63 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.26 0.26 0.28 0.27 0.31 -7.82%
Adjusted Per Share Value based on latest NOSH - 95,833
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.05 19.07 20.84 20.02 23.41 24.94 23.14 -0.06%
EPS 0.52 0.06 -0.59 0.15 0.08 -1.15 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2182 0.1636 0.113 0.1115 0.1246 0.118 0.1332 8.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.15 0.12 0.22 0.21 0.20 0.19 0.34 -
P/RPS 0.75 0.49 0.46 0.45 0.38 0.33 0.63 2.94%
P/EPS 33.09 150.00 -16.18 60.58 115.38 -7.23 -14.17 -
EY 3.02 0.67 -6.18 1.65 0.87 -13.82 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 0.85 0.81 0.71 0.70 1.10 -5.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 28/11/14 29/11/13 23/11/12 29/11/11 19/11/10 -
Price 0.155 0.12 0.165 0.21 0.21 0.28 0.32 -
P/RPS 0.77 0.49 0.34 0.45 0.40 0.49 0.59 4.53%
P/EPS 34.19 150.00 -12.13 60.58 121.15 -10.66 -13.33 -
EY 2.92 0.67 -8.24 1.65 0.83 -9.38 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.57 0.63 0.81 0.75 1.04 1.03 -3.72%

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