[AEM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 109.13%
YoY- 187.73%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 51,640 42,516 54,683 43,115 49,736 46,290 49,599 0.67%
PBT 1,057 -3,070 -976 457 -741 -3,728 -2,407 -
Tax -243 -50 -58 215 -25 -65 -70 23.02%
NP 814 -3,120 -1,034 672 -766 -3,793 -2,477 -
-
NP to SH 814 -3,120 -1,034 672 -766 -3,793 -2,560 -
-
Tax Rate 22.99% - - -47.05% - - - -
Total Cost 50,826 45,636 55,717 42,443 50,502 50,083 52,076 -0.40%
-
Net Worth 50,571 31,951 20,984 25,554 25,584 25,363 28,872 9.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 50,571 31,951 20,984 25,554 25,584 25,363 28,872 9.78%
NOSH 271,367 187,951 95,384 94,647 94,756 93,940 96,240 18.84%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.58% -7.34% -1.89% 1.56% -1.54% -8.19% -4.99% -
ROE 1.61% -9.76% -4.93% 2.63% -2.99% -14.95% -8.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.42 22.62 57.33 45.55 52.49 49.28 51.54 -14.28%
EPS 0.32 -1.66 -1.08 0.71 -0.81 -4.02 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.22 0.27 0.27 0.27 0.30 -6.52%
Adjusted Per Share Value based on latest NOSH - 93,695
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.89 19.67 25.30 19.95 23.01 21.42 22.95 0.67%
EPS 0.38 -1.44 -0.48 0.31 -0.35 -1.75 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.1478 0.0971 0.1182 0.1184 0.1174 0.1336 9.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.145 0.13 0.14 0.205 0.22 0.32 0.31 -
P/RPS 0.71 0.57 0.24 0.45 0.42 0.65 0.60 2.84%
P/EPS 45.04 -7.83 -12.91 28.87 -27.21 -7.93 -11.65 -
EY 2.22 -12.77 -7.74 3.46 -3.67 -12.62 -8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.64 0.76 0.81 1.19 1.03 -5.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.145 0.11 0.145 0.23 0.225 0.31 0.34 -
P/RPS 0.71 0.49 0.25 0.50 0.43 0.63 0.66 1.22%
P/EPS 45.04 -6.63 -13.38 32.39 -27.83 -7.68 -12.78 -
EY 2.22 -15.09 -7.48 3.09 -3.59 -13.02 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.66 0.85 0.83 1.15 1.13 -7.23%

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