[AEM] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 137.99%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,552 10,105 13,574 11,152 12,699 13,211 12,258 -0.98%
PBT 1,261 160 80 291 -113 -1,039 -1,375 -
Tax -24 0 0 0 0 0 0 -
NP 1,237 160 80 291 -113 -1,039 -1,375 -
-
NP to SH 1,237 160 80 291 -113 -1,039 -1,375 -
-
Tax Rate 1.90% 0.00% 0.00% 0.00% - - - -
Total Cost 10,315 9,945 13,494 10,861 12,812 14,250 13,633 -4.53%
-
Net Worth 47,576 19,764 27,000 24,406 25,425 26,447 27,859 9.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 47,576 19,764 27,000 24,406 25,425 26,447 27,859 9.32%
NOSH 237,884 94,117 100,000 93,870 94,166 94,454 89,869 17.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.71% 1.58% 0.59% 2.61% -0.89% -7.86% -11.22% -
ROE 2.60% 0.81% 0.30% 1.19% -0.44% -3.93% -4.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.86 10.74 13.57 11.88 13.49 13.99 13.64 -15.78%
EPS 0.52 0.17 0.08 0.31 -0.12 -1.10 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.27 0.26 0.27 0.28 0.31 -7.03%
Adjusted Per Share Value based on latest NOSH - 93,870
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.34 4.68 6.28 5.16 5.88 6.11 5.67 -0.99%
EPS 0.57 0.07 0.04 0.13 -0.05 -0.48 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.0914 0.1249 0.1129 0.1176 0.1224 0.1289 9.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.11 0.14 0.205 0.225 0.28 0.34 0.74 -
P/RPS 2.27 1.30 1.51 1.89 2.08 2.43 5.43 -13.51%
P/EPS 21.15 82.35 256.25 72.58 -233.33 -30.91 -48.37 -
EY 4.73 1.21 0.39 1.38 -0.43 -3.24 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.76 0.87 1.04 1.21 2.39 -21.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 21/05/14 29/05/13 29/05/12 27/05/11 17/05/10 -
Price 0.135 0.13 0.20 0.225 0.20 0.29 0.57 -
P/RPS 2.78 1.21 1.47 1.89 1.48 2.07 4.18 -6.56%
P/EPS 25.96 76.47 250.00 72.58 -166.67 -26.36 -37.25 -
EY 3.85 1.31 0.40 1.38 -0.60 -3.79 -2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.74 0.87 0.74 1.04 1.84 -15.27%

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