[AEM] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -51.38%
YoY- -98.36%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
Revenue 56,453 63,473 54,788 72,380 50,766 29,824 29,996 10.63%
PBT -5,870 -6,448 -12,843 -5,439 -2,745 -132 -762 38.57%
Tax 0 0 0 -6 0 -115 18 -
NP -5,870 -6,448 -12,843 -5,445 -2,745 -247 -744 39.10%
-
NP to SH -5,870 -6,448 -12,843 -5,445 -2,745 -247 -744 39.10%
-
Tax Rate - - - - - - - -
Total Cost 62,323 69,921 67,631 77,825 53,511 30,071 30,740 11.95%
-
Net Worth 54,151 64,905 86,540 68,797 54,500 56,886 53,892 0.07%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
Net Worth 54,151 64,905 86,540 68,797 54,500 56,886 53,892 0.07%
NOSH 216,605 2,163,629 2,163,629 2,163,629 428,147 299,404 299,404 -5.04%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
NP Margin -10.40% -10.16% -23.44% -7.52% -5.41% -0.83% -2.48% -
ROE -10.84% -9.93% -14.84% -7.91% -5.04% -0.43% -1.38% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
RPS 26.06 2.93 2.53 7.36 13.97 9.96 10.02 16.50%
EPS -2.71 -0.30 -0.59 -0.55 -0.76 -0.08 -0.25 46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.03 0.04 0.07 0.15 0.19 0.18 5.38%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
RPS 26.12 29.37 25.35 33.49 23.49 13.80 13.88 10.63%
EPS -2.72 -2.98 -5.94 -2.52 -1.27 -0.11 -0.34 39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.3003 0.4004 0.3183 0.2522 0.2632 0.2493 0.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 -
Price 0.10 0.01 0.02 0.05 0.185 0.095 0.14 -
P/RPS 0.38 0.34 0.79 0.68 1.32 0.95 1.40 -18.81%
P/EPS -3.69 -3.36 -3.37 -9.02 -24.49 -115.16 -56.34 -35.31%
EY -27.10 -29.80 -29.68 -11.08 -4.08 -0.87 -1.77 54.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.50 0.71 1.23 0.50 0.78 -10.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 CAGR
Date 29/11/24 29/11/23 30/11/22 18/05/22 20/11/20 26/08/19 23/08/18 -
Price 0.08 0.015 0.025 0.035 0.17 0.09 0.13 -
P/RPS 0.31 0.51 0.99 0.48 1.22 0.90 1.30 -20.47%
P/EPS -2.95 -5.03 -4.21 -6.32 -22.50 -109.09 -52.32 -36.84%
EY -33.88 -19.87 -23.74 -15.83 -4.44 -0.92 -1.91 58.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.63 0.50 1.13 0.47 0.72 -12.15%

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