[AEM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2416.84%
YoY- -201.74%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 61,194 62,145 51,640 42,516 54,683 43,115 49,736 3.51%
PBT -1,995 -990 1,057 -3,070 -976 457 -741 17.93%
Tax -82 -257 -243 -50 -58 215 -25 21.88%
NP -2,077 -1,247 814 -3,120 -1,034 672 -766 18.07%
-
NP to SH -2,077 -1,247 814 -3,120 -1,034 672 -766 18.07%
-
Tax Rate - - 22.99% - - -47.05% - -
Total Cost 63,271 63,392 50,826 45,636 55,717 42,443 50,502 3.82%
-
Net Worth 53,892 52,582 50,571 31,951 20,984 25,554 25,584 13.21%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 53,892 52,582 50,571 31,951 20,984 25,554 25,584 13.21%
NOSH 299,404 299,404 271,367 187,951 95,384 94,647 94,756 21.12%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -3.39% -2.01% 1.58% -7.34% -1.89% 1.56% -1.54% -
ROE -3.85% -2.37% 1.61% -9.76% -4.93% 2.63% -2.99% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.44 22.46 20.42 22.62 57.33 45.55 52.49 -14.53%
EPS -0.69 -0.45 0.32 -1.66 -1.08 0.71 -0.81 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.20 0.17 0.22 0.27 0.27 -6.53%
Adjusted Per Share Value based on latest NOSH - 187,633
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.31 28.75 23.89 19.67 25.30 19.95 23.01 3.51%
EPS -0.96 -0.58 0.38 -1.44 -0.48 0.31 -0.35 18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2493 0.2433 0.234 0.1478 0.0971 0.1182 0.1184 13.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.11 0.15 0.145 0.13 0.14 0.205 0.22 -
P/RPS 0.54 0.67 0.71 0.57 0.24 0.45 0.42 4.27%
P/EPS -15.86 -33.29 45.04 -7.83 -12.91 28.87 -27.21 -8.59%
EY -6.31 -3.00 2.22 -12.77 -7.74 3.46 -3.67 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.72 0.76 0.64 0.76 0.81 -4.61%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.12 0.15 0.145 0.11 0.145 0.23 0.225 -
P/RPS 0.59 0.67 0.71 0.49 0.25 0.50 0.43 5.41%
P/EPS -17.30 -33.29 45.04 -6.63 -13.38 32.39 -27.83 -7.61%
EY -5.78 -3.00 2.22 -15.09 -7.48 3.09 -3.59 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.72 0.65 0.66 0.85 0.83 -3.50%

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