[AEM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 45.95%
YoY- -851.06%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 50,796 52,844 49,032 45,748 75,984 77,200 66,148 -4.30%
PBT -452 -4,156 -5,500 -3,776 -280 -836 -5,764 -34.55%
Tax 0 0 0 4 -4 -16 0 -
NP -452 -4,156 -5,500 -3,772 -284 -852 -5,764 -34.55%
-
NP to SH -452 -4,156 -5,500 -3,576 -376 -644 -5,764 -34.55%
-
Tax Rate - - - - - - - -
Total Cost 51,248 57,000 54,532 49,520 76,268 78,052 71,912 -5.48%
-
Net Worth 25,425 26,447 27,859 26,988 34,181 34,742 35,029 -5.19%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 25,425 26,447 27,859 26,988 34,181 34,742 35,029 -5.19%
NOSH 94,166 94,454 89,869 84,339 85,454 84,736 79,613 2.83%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -0.89% -7.86% -11.22% -8.25% -0.37% -1.10% -8.71% -
ROE -1.78% -15.71% -19.74% -13.25% -1.10% -1.85% -16.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.94 55.95 54.56 54.24 88.92 91.11 83.09 -6.94%
EPS -0.48 -4.40 -6.12 -4.24 -0.44 -0.76 -7.24 -36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.31 0.32 0.40 0.41 0.44 -7.80%
Adjusted Per Share Value based on latest NOSH - 84,339
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.50 24.45 22.69 21.17 35.16 35.72 30.60 -4.30%
EPS -0.21 -1.92 -2.54 -1.65 -0.17 -0.30 -2.67 -34.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1224 0.1289 0.1249 0.1581 0.1607 0.1621 -5.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.28 0.34 0.74 0.12 0.25 0.37 0.40 -
P/RPS 0.52 0.61 1.36 0.22 0.28 0.41 0.48 1.34%
P/EPS -58.33 -7.73 -12.09 -2.83 -56.82 -48.68 -5.52 48.08%
EY -1.71 -12.94 -8.27 -35.33 -1.76 -2.05 -18.10 -32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 2.39 0.38 0.63 0.90 0.91 2.24%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 17/05/10 29/05/09 29/05/08 29/05/07 30/05/06 -
Price 0.20 0.29 0.57 0.12 0.23 0.29 0.38 -
P/RPS 0.37 0.52 1.04 0.22 0.26 0.32 0.46 -3.56%
P/EPS -41.67 -6.59 -9.31 -2.83 -52.27 -38.16 -5.25 41.19%
EY -2.40 -15.17 -10.74 -35.33 -1.91 -2.62 -19.05 -29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.04 1.84 0.38 0.58 0.71 0.86 -2.47%

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