[AEM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.0%
YoY- -70.02%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 74,002 80,409 75,274 73,553 69,209 61,639 3.72%
PBT -4,787 -5,572 -12,724 2,952 7,745 6,699 -
Tax 369 1,232 -299 -840 -2,492 -1,129 -
NP -4,418 -4,340 -13,023 2,112 5,253 5,570 -
-
NP to SH -4,440 -4,301 -13,023 2,112 7,044 5,857 -
-
Tax Rate - - - 28.46% 32.18% 16.85% -
Total Cost 78,420 84,749 88,297 71,441 63,956 56,069 6.93%
-
Net Worth 33,463 36,985 41,603 56,775 47,576 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 799 - - -
Div Payout % - - - 37.86% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 33,463 36,985 41,603 56,775 47,576 0 -
NOSH 81,617 80,403 80,006 79,964 66,078 84,152 -0.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -5.97% -5.40% -17.30% 2.87% 7.59% 9.04% -
ROE -13.27% -11.63% -31.30% 3.72% 14.81% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.67 100.01 94.09 91.98 104.74 73.25 4.35%
EPS -5.44 -5.35 -16.28 2.64 10.66 6.96 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.41 0.46 0.52 0.71 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.24 37.20 34.83 34.03 32.02 28.52 3.72%
EPS -2.05 -1.99 -6.03 0.98 3.26 2.71 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.1548 0.1711 0.1925 0.2627 0.2201 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.38 0.25 0.66 1.63 1.03 0.00 -
P/RPS 0.42 0.25 0.70 1.77 0.98 0.00 -
P/EPS -6.99 -4.67 -4.05 61.72 9.66 0.00 -
EY -14.32 -21.40 -24.66 1.62 10.35 0.00 -
DY 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 0.93 0.54 1.27 2.30 1.43 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 26/02/03 - -
Price 0.40 0.37 0.72 1.50 0.91 0.00 -
P/RPS 0.44 0.37 0.77 1.63 0.87 0.00 -
P/EPS -7.35 -6.92 -4.42 56.79 8.54 0.00 -
EY -13.60 -14.46 -22.61 1.76 11.71 0.00 -
DY 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 0.98 0.80 1.38 2.11 1.26 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