[AEM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 474.78%
YoY- 856.14%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,231 11,596 20,902 10,664 11,274 5,860 12,086 2.75%
PBT 567 -3,171 -34 172 -32 -1,867 -784 -
Tax -50 0 0 259 -25 -65 -21 15.54%
NP 517 -3,171 -34 431 -57 -1,932 -805 -
-
NP to SH 517 -3,171 -34 431 -57 -1,932 -939 -
-
Tax Rate 8.82% - - -150.58% - - - -
Total Cost 13,714 14,767 20,936 10,233 11,331 7,792 12,891 1.03%
-
Net Worth 50,571 31,897 18,700 25,297 25,368 25,477 32,755 7.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 50,571 31,897 18,700 25,297 25,368 25,477 32,755 7.50%
NOSH 271,367 187,633 85,000 93,695 93,958 94,360 109,186 16.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.63% -27.35% -0.16% 4.04% -0.51% -32.97% -6.66% -
ROE 1.02% -9.94% -0.18% 1.70% -0.22% -7.58% -2.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.63 6.18 24.59 11.38 12.00 6.21 11.07 -10.64%
EPS 0.20 -1.69 -0.04 0.46 -0.06 -2.05 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.22 0.27 0.27 0.27 0.30 -6.52%
Adjusted Per Share Value based on latest NOSH - 93,695
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.58 5.37 9.67 4.93 5.22 2.71 5.59 2.75%
EPS 0.24 -1.47 -0.02 0.20 -0.03 -0.89 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.1476 0.0865 0.117 0.1174 0.1179 0.1516 7.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.145 0.13 0.14 0.205 0.22 0.32 0.31 -
P/RPS 2.58 2.10 0.57 1.80 1.83 5.15 2.80 -1.35%
P/EPS 70.92 -7.69 -350.00 44.57 -362.65 -15.63 -36.05 -
EY 1.41 -13.00 -0.29 2.24 -0.28 -6.40 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.64 0.76 0.81 1.19 1.03 -5.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.145 0.11 0.145 0.23 0.225 0.31 0.34 -
P/RPS 2.58 1.78 0.59 2.02 1.88 4.99 3.07 -2.85%
P/EPS 70.92 -6.51 -362.50 50.00 -370.89 -15.14 -39.53 -
EY 1.41 -15.36 -0.28 2.00 -0.27 -6.60 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.66 0.85 0.83 1.15 1.13 -7.23%

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