[AEM] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 223.81%
YoY- -59.72%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 74,940 61,296 60,332 64,866 49,824 41,226 45,041 8.47%
PBT -3,721 -154 -804 622 1,381 134 -1,256 18.95%
Tax 0 -154 -109 -169 -256 0 -21 -
NP -3,721 -309 -913 453 1,125 134 -1,277 18.63%
-
NP to SH -3,721 -309 -913 453 1,125 134 -1,277 18.63%
-
Tax Rate - - - 27.17% 18.54% 0.00% - -
Total Cost 78,661 61,605 61,245 64,413 48,698 41,092 46,318 8.83%
-
Net Worth 57,961 61,884 56,886 55,350 47,164 35,349 24,419 14.81%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 57,961 61,884 56,886 55,350 47,164 35,349 24,419 14.81%
NOSH 513,776 329,344 299,404 299,404 248,235 168,332 93,921 31.20%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.97% -0.50% -1.51% 0.70% 2.26% 0.33% -2.84% -
ROE -6.42% -0.50% -1.61% 0.82% 2.39% 0.38% -5.23% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.39 19.81 20.15 23.44 20.07 24.49 47.96 -13.47%
EPS -0.96 -0.09 -0.31 0.16 0.45 0.08 -1.36 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.19 0.20 0.19 0.21 0.26 -8.41%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.67 28.36 27.91 30.01 23.05 19.07 20.84 8.47%
EPS -1.72 -0.14 -0.42 0.21 0.52 0.06 -0.59 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2682 0.2863 0.2632 0.2561 0.2182 0.1636 0.113 14.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.105 0.125 0.165 0.15 0.12 0.22 -
P/RPS 0.67 0.53 0.62 0.70 0.75 0.49 0.46 6.19%
P/EPS -13.50 -105.03 -40.98 100.73 33.09 150.00 -16.18 -2.85%
EY -7.41 -0.95 -2.44 0.99 3.02 0.67 -6.18 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.66 0.83 0.79 0.57 0.85 0.37%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 27/11/19 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 -
Price 0.095 0.095 0.125 0.16 0.155 0.12 0.165 -
P/RPS 0.49 0.48 0.62 0.68 0.77 0.49 0.34 6.01%
P/EPS -9.87 -95.03 -40.98 97.68 34.19 150.00 -12.13 -3.24%
EY -10.14 -1.05 -2.44 1.02 2.92 0.67 -8.24 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.66 0.80 0.82 0.57 0.63 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