[AEM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -39.56%
YoY- 73.53%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,736 46,290 49,599 59,952 69,129 78,861 74,002 -6.40%
PBT -741 -3,728 -2,407 -1,633 -6,350 -628 -4,787 -26.70%
Tax -25 -65 -70 -1 -137 -96 369 -
NP -766 -3,793 -2,477 -1,634 -6,487 -724 -4,418 -25.30%
-
NP to SH -766 -3,793 -2,560 -1,751 -6,616 -751 -4,440 -25.36%
-
Tax Rate - - - - - - - -
Total Cost 50,502 50,083 52,076 61,586 75,616 79,585 78,420 -7.06%
-
Net Worth 25,584 25,363 28,872 25,376 27,034 33,752 33,463 -4.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,584 25,363 28,872 25,376 27,034 33,752 33,463 -4.37%
NOSH 94,756 93,940 96,240 84,589 84,482 84,382 81,617 2.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.54% -8.19% -4.99% -2.73% -9.38% -0.92% -5.97% -
ROE -2.99% -14.95% -8.87% -6.90% -24.47% -2.23% -13.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.49 49.28 51.54 70.87 81.83 93.46 90.67 -8.69%
EPS -0.81 -4.02 -2.66 -2.07 -7.83 -0.89 -5.44 -27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.30 0.32 0.40 0.41 -6.71%
Adjusted Per Share Value based on latest NOSH - 84,375
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.01 21.42 22.95 27.74 31.98 36.49 34.24 -6.40%
EPS -0.35 -1.75 -1.18 -0.81 -3.06 -0.35 -2.05 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1174 0.1336 0.1174 0.1251 0.1562 0.1548 -4.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.32 0.31 0.42 0.09 0.29 0.38 -
P/RPS 0.42 0.65 0.60 0.59 0.11 0.31 0.42 0.00%
P/EPS -27.21 -7.93 -11.65 -20.29 -1.15 -32.58 -6.99 25.39%
EY -3.67 -12.62 -8.58 -4.93 -87.01 -3.07 -14.32 -20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 1.03 1.40 0.28 0.72 0.93 -2.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 22/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.225 0.31 0.34 1.01 0.12 0.26 0.40 -
P/RPS 0.43 0.63 0.66 1.43 0.15 0.28 0.44 -0.38%
P/EPS -27.83 -7.68 -12.78 -48.79 -1.53 -29.21 -7.35 24.81%
EY -3.59 -13.02 -7.82 -2.05 -65.26 -3.42 -13.60 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.15 1.13 3.37 0.38 0.65 0.98 -2.72%

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