[AEM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -43.43%
YoY- 112.54%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 46,694 50,289 45,227 44,521 47,283 50,978 57,405 -3.38%
PBT -1,774 105 -1,371 292 -2,065 -2,055 -1,817 -0.39%
Tax -88 -16 215 -25 -65 -21 -2 87.78%
NP -1,862 89 -1,156 267 -2,130 -2,076 -1,819 0.38%
-
NP to SH -1,862 89 -1,156 267 -2,130 -2,076 -2,183 -2.61%
-
Tax Rate - 15.24% - 8.56% - - - -
Total Cost 48,556 50,200 46,383 44,254 49,413 53,054 59,224 -3.25%
-
Net Worth 44,333 38,569 24,604 25,071 25,137 25,732 29,358 7.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 44,333 38,569 24,604 25,071 25,137 25,732 29,358 7.10%
NOSH 233,333 183,666 94,634 92,857 93,103 95,306 94,705 16.20%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.99% 0.18% -2.56% 0.60% -4.50% -4.07% -3.17% -
ROE -4.20% 0.23% -4.70% 1.06% -8.47% -8.07% -7.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.01 27.38 47.79 47.95 50.79 53.49 60.61 -16.85%
EPS -0.80 0.05 -1.22 0.29 -2.29 -2.18 -2.31 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.26 0.27 0.27 0.27 0.31 -7.82%
Adjusted Per Share Value based on latest NOSH - 92,857
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.60 23.27 20.93 20.60 21.88 23.59 26.56 -3.38%
EPS -0.86 0.04 -0.53 0.12 -0.99 -0.96 -1.01 -2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2051 0.1785 0.1138 0.116 0.1163 0.1191 0.1358 7.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.135 0.13 0.215 0.21 0.21 0.27 0.53 -
P/RPS 0.67 0.47 0.45 0.44 0.41 0.50 0.87 -4.25%
P/EPS -16.92 268.28 -17.60 73.03 -9.18 -12.40 -22.99 -4.97%
EY -5.91 0.37 -5.68 1.37 -10.89 -8.07 -4.35 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.83 0.78 0.78 1.00 1.71 -13.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 20/08/13 30/08/12 25/08/11 18/08/10 -
Price 0.17 0.125 0.225 0.21 0.21 0.20 0.47 -
P/RPS 0.85 0.46 0.47 0.44 0.41 0.37 0.78 1.44%
P/EPS -21.30 257.96 -18.42 73.03 -9.18 -9.18 -20.39 0.72%
EY -4.69 0.39 -5.43 1.37 -10.89 -10.89 -4.90 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.60 0.87 0.78 0.78 0.74 1.52 -8.52%

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