[AEM] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 109.76%
YoY- 107.7%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 58,620 61,251 46,694 50,289 45,227 44,521 47,283 3.64%
PBT -1,995 941 -1,774 105 -1,371 292 -2,065 -0.57%
Tax -44 -216 -88 -16 215 -25 -65 -6.29%
NP -2,039 725 -1,862 89 -1,156 267 -2,130 -0.72%
-
NP to SH -2,039 725 -1,862 89 -1,156 267 -2,130 -0.72%
-
Tax Rate - 22.95% - 15.24% - 8.56% - -
Total Cost 60,659 60,526 48,556 50,200 46,383 44,254 49,413 3.47%
-
Net Worth 53,892 55,350 44,333 38,569 24,604 25,071 25,137 13.54%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 53,892 55,350 44,333 38,569 24,604 25,071 25,137 13.54%
NOSH 299,404 299,404 233,333 183,666 94,634 92,857 93,103 21.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.48% 1.18% -3.99% 0.18% -2.56% 0.60% -4.50% -
ROE -3.78% 1.31% -4.20% 0.23% -4.70% 1.06% -8.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.58 22.13 20.01 27.38 47.79 47.95 50.79 -14.68%
EPS -0.68 0.26 -0.80 0.05 -1.22 0.29 -2.29 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.19 0.21 0.26 0.27 0.27 -6.53%
Adjusted Per Share Value based on latest NOSH - 183,666
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.09 28.31 21.58 23.24 20.90 20.58 21.85 3.64%
EPS -0.94 0.34 -0.86 0.04 -0.53 0.12 -0.98 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2558 0.2049 0.1783 0.1137 0.1159 0.1162 13.54%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.14 0.185 0.135 0.13 0.215 0.21 0.21 -
P/RPS 0.72 0.84 0.67 0.47 0.45 0.44 0.41 9.83%
P/EPS -20.56 70.62 -16.92 268.28 -17.60 73.03 -9.18 14.37%
EY -4.86 1.42 -5.91 0.37 -5.68 1.37 -10.89 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.71 0.62 0.83 0.78 0.78 0.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 23/08/17 30/08/16 28/08/15 29/08/14 20/08/13 30/08/12 -
Price 0.13 0.18 0.17 0.125 0.225 0.21 0.21 -
P/RPS 0.66 0.81 0.85 0.46 0.47 0.44 0.41 8.25%
P/EPS -19.09 68.71 -21.30 257.96 -18.42 73.03 -9.18 12.97%
EY -5.24 1.46 -4.69 0.39 -5.43 1.37 -10.89 -11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.89 0.60 0.87 0.78 0.78 -1.32%

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