[AEM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 338.94%
YoY- 157.82%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,586 10,511 10,821 13,970 12,465 12,039 15,407 -7.60%
PBT -551 -1,552 65 270 -467 -483 -730 -4.57%
Tax 0 0 0 0 0 0 0 -
NP -551 -1,552 65 270 -467 -483 -730 -4.57%
-
NP to SH -551 -1,552 65 270 -467 -483 -821 -6.42%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 10,137 12,063 10,756 13,700 12,932 12,522 16,137 -7.45%
-
Net Worth 38,569 24,604 25,071 25,137 25,732 29,358 26,238 6.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 38,569 24,604 25,071 25,137 25,732 29,358 26,238 6.62%
NOSH 183,666 94,634 92,857 93,103 95,306 94,705 84,639 13.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.75% -14.77% 0.60% 1.93% -3.75% -4.01% -4.74% -
ROE -1.43% -6.31% 0.26% 1.07% -1.81% -1.65% -3.13% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.22 11.11 11.65 15.00 13.08 12.71 18.20 -18.78%
EPS -0.30 -1.64 0.07 0.29 -0.49 -0.51 -0.97 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.27 0.27 0.27 0.31 0.31 -6.28%
Adjusted Per Share Value based on latest NOSH - 93,103
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.44 4.86 5.01 6.46 5.77 5.57 7.13 -7.58%
EPS -0.25 -0.72 0.03 0.12 -0.22 -0.22 -0.38 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1138 0.116 0.1163 0.1191 0.1358 0.1214 6.63%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.13 0.215 0.21 0.21 0.27 0.53 0.13 -
P/RPS 2.49 1.94 1.80 1.40 2.06 4.17 0.71 23.24%
P/EPS -43.33 -13.11 300.00 72.41 -55.10 -103.92 -13.40 21.59%
EY -2.31 -7.63 0.33 1.38 -1.81 -0.96 -7.46 -17.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.83 0.78 0.78 1.00 1.71 0.42 6.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 20/08/13 30/08/12 25/08/11 18/08/10 25/08/09 -
Price 0.125 0.225 0.21 0.21 0.20 0.47 0.11 -
P/RPS 2.39 2.03 1.80 1.40 1.53 3.70 0.60 25.89%
P/EPS -41.67 -13.72 300.00 72.41 -40.82 -92.16 -11.34 24.21%
EY -2.40 -7.29 0.33 1.38 -2.45 -1.09 -8.82 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.87 0.78 0.78 0.74 1.52 0.35 9.39%

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