[AEM] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -344.38%
YoY- 73.44%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,996 33,521 23,869 19,691 21,944 21,973 26,669 1.97%
PBT -762 243 905 -391 -1,472 356 157 -
Tax 18 -173 -88 0 0 0 0 -
NP -744 70 817 -391 -1,472 356 157 -
-
NP to SH -744 70 817 -391 -1,472 356 157 -
-
Tax Rate - 71.19% 9.72% - - 0.00% 0.00% -
Total Cost 30,740 33,451 23,052 20,082 23,416 21,617 26,512 2.49%
-
Net Worth 53,892 55,350 45,655 39,099 24,533 25,294 24,935 13.69%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 53,892 55,350 45,655 39,099 24,533 25,294 24,935 13.69%
NOSH 299,404 299,404 240,294 186,190 94,358 93,684 92,352 21.64%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.48% 0.21% 3.42% -1.99% -6.71% 1.62% 0.59% -
ROE -1.38% 0.13% 1.79% -1.00% -6.00% 1.41% 0.63% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.02 12.11 9.93 10.58 23.26 23.45 28.88 -16.16%
EPS -0.25 0.03 0.34 -0.21 -1.56 0.38 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.19 0.21 0.26 0.27 0.27 -6.53%
Adjusted Per Share Value based on latest NOSH - 183,666
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.88 15.51 11.04 9.11 10.15 10.17 12.34 1.97%
EPS -0.34 0.03 0.38 -0.18 -0.68 0.16 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2493 0.2561 0.2112 0.1809 0.1135 0.117 0.1154 13.69%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.185 0.135 0.13 0.215 0.21 0.21 -
P/RPS 1.40 1.53 1.36 1.23 0.92 0.90 0.73 11.45%
P/EPS -56.34 731.42 39.71 -61.90 -13.78 55.26 123.53 -
EY -1.77 0.14 2.52 -1.62 -7.26 1.81 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.71 0.62 0.83 0.78 0.78 0.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 23/08/17 30/08/16 28/08/15 29/08/14 20/08/13 30/08/12 -
Price 0.13 0.18 0.17 0.125 0.225 0.21 0.21 -
P/RPS 1.30 1.49 1.71 1.18 0.97 0.90 0.73 10.09%
P/EPS -52.32 711.65 50.00 -59.52 -14.42 55.26 123.53 -
EY -1.91 0.14 2.00 -1.68 -6.93 1.81 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.89 0.60 0.87 0.78 0.78 -1.32%

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