[AEM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 24.31%
YoY- -197.54%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 126,946 109,576 144,760 67,688 59,648 59,992 67,042 10.74%
PBT -12,896 -25,686 -10,878 -3,660 -264 -1,524 486 -
Tax 0 0 -12 0 -230 36 -346 -
NP -12,896 -25,686 -10,890 -3,660 -494 -1,488 140 -
-
NP to SH -12,896 -25,686 -10,890 -3,660 -494 -1,488 140 -
-
Tax Rate - - - - - - 71.19% -
Total Cost 139,842 135,262 155,650 71,348 60,142 61,480 66,902 12.51%
-
Net Worth 64,905 86,540 68,797 54,500 56,886 53,892 55,350 2.57%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 64,905 86,540 68,797 54,500 56,886 53,892 55,350 2.57%
NOSH 2,163,629 2,163,629 2,163,629 428,147 299,404 299,404 299,404 37.19%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -10.16% -23.44% -7.52% -5.41% -0.83% -2.48% 0.21% -
ROE -19.87% -29.68% -15.83% -6.72% -0.87% -2.76% 0.25% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.87 5.06 14.73 18.63 19.92 20.04 24.22 -20.27%
EPS -0.60 -1.18 -1.10 -1.01 -0.16 -0.50 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.07 0.15 0.19 0.18 0.20 -26.16%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 58.67 50.64 66.91 31.28 27.57 27.73 30.99 10.74%
EPS -5.96 -11.87 -5.03 -1.69 -0.23 -0.69 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.318 0.2519 0.2629 0.2491 0.2558 2.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 -
Price 0.01 0.02 0.05 0.185 0.095 0.14 0.185 -
P/RPS 0.17 0.39 0.34 0.99 0.48 0.70 0.76 -21.29%
P/EPS -1.68 -1.68 -4.51 -18.37 -57.58 -28.17 365.71 -
EY -59.61 -59.36 -22.16 -5.45 -1.74 -3.55 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.71 1.23 0.50 0.78 0.93 -15.26%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/11/23 30/11/22 18/05/22 20/11/20 26/08/19 23/08/18 23/08/17 -
Price 0.015 0.025 0.035 0.17 0.09 0.13 0.18 -
P/RPS 0.26 0.49 0.24 0.91 0.45 0.65 0.74 -15.39%
P/EPS -2.52 -2.11 -3.16 -16.88 -54.55 -26.16 355.82 -
EY -39.74 -47.49 -31.66 -5.93 -1.83 -3.82 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.50 1.13 0.47 0.72 0.90 -8.96%

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