[AEM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 161.9%
YoY- 100.0%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 63,572 59,788 46,208 40,420 54,296 44,608 50,796 3.80%
PBT -2,364 296 5,044 640 320 1,164 -452 31.73%
Tax 0 -124 -96 0 0 0 0 -
NP -2,364 172 4,948 640 320 1,164 -452 31.73%
-
NP to SH -2,364 172 4,948 640 320 1,164 -452 31.73%
-
Tax Rate - 41.89% 1.90% 0.00% 0.00% 0.00% - -
Total Cost 65,936 59,616 41,260 39,780 53,976 43,444 51,248 4.28%
-
Net Worth 56,886 43,000 47,576 19,764 27,000 24,406 25,425 14.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 56,886 43,000 47,576 19,764 27,000 24,406 25,425 14.35%
NOSH 299,404 215,000 237,884 94,117 100,000 93,870 94,166 21.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -3.72% 0.29% 10.71% 1.58% 0.59% 2.61% -0.89% -
ROE -4.16% 0.40% 10.40% 3.24% 1.19% 4.77% -1.78% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.23 27.81 19.42 42.95 54.30 47.52 53.94 -14.38%
EPS -0.80 0.08 2.08 0.68 0.32 1.24 -0.48 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.21 0.27 0.26 0.27 -5.68%
Adjusted Per Share Value based on latest NOSH - 94,117
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 29.41 27.66 21.38 18.70 25.12 20.64 23.50 3.80%
EPS -1.09 0.08 2.29 0.30 0.15 0.54 -0.21 31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.1989 0.2201 0.0914 0.1249 0.1129 0.1176 14.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.135 0.185 0.11 0.14 0.205 0.225 0.28 -
P/RPS 0.64 0.67 0.57 0.33 0.38 0.47 0.52 3.51%
P/EPS -17.10 231.25 5.29 20.59 64.06 18.15 -58.33 -18.48%
EY -5.85 0.43 18.91 4.86 1.56 5.51 -1.71 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.55 0.67 0.76 0.87 1.04 -6.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 27/05/16 28/05/15 21/05/14 29/05/13 29/05/12 -
Price 0.155 0.18 0.135 0.13 0.20 0.225 0.20 -
P/RPS 0.73 0.65 0.69 0.30 0.37 0.47 0.37 11.98%
P/EPS -19.63 225.00 6.49 19.12 62.50 18.15 -41.67 -11.78%
EY -5.09 0.44 15.41 5.23 1.60 5.51 -2.40 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.68 0.62 0.74 0.87 0.74 1.72%

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