[AEM] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -16.65%
YoY- -381.24%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 107,649 67,924 61,022 58,620 61,251 46,694 50,289 12.93%
PBT -12,612 -3,119 -1,365 -1,995 941 -1,774 105 -
Tax -29 -245 -215 -44 -216 -88 -16 9.97%
NP -12,641 -3,364 -1,580 -2,039 725 -1,862 89 -
-
NP to SH -13,023 -3,364 -1,580 -2,039 725 -1,862 89 -
-
Tax Rate - - - - 22.95% - 15.24% -
Total Cost 120,290 71,288 62,602 60,659 60,526 48,556 50,200 14.98%
-
Net Worth 68,797 54,500 56,886 53,892 55,350 44,333 38,569 9.68%
Dividend
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 68,797 54,500 56,886 53,892 55,350 44,333 38,569 9.68%
NOSH 2,163,629 428,147 299,404 299,404 299,404 233,333 183,666 48.31%
Ratio Analysis
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -11.74% -4.95% -2.59% -3.48% 1.18% -3.99% 0.18% -
ROE -18.93% -6.17% -2.78% -3.78% 1.31% -4.20% 0.23% -
Per Share
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.95 18.69 20.38 19.58 22.13 20.01 27.38 -13.62%
EPS -1.33 -0.93 -0.53 -0.68 0.26 -0.80 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.15 0.19 0.18 0.20 0.19 0.21 -16.10%
Adjusted Per Share Value based on latest NOSH - 299,404
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 49.81 31.43 28.23 27.12 28.34 21.60 23.27 12.93%
EPS -6.03 -1.56 -0.73 -0.94 0.34 -0.86 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3183 0.2522 0.2632 0.2493 0.2561 0.2051 0.1785 9.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.05 0.185 0.095 0.14 0.185 0.135 0.13 -
P/RPS 0.46 0.99 0.47 0.72 0.84 0.67 0.47 -0.34%
P/EPS -3.77 -19.98 -18.00 -20.56 70.62 -16.92 268.28 -
EY -26.50 -5.00 -5.55 -4.86 1.42 -5.91 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.23 0.50 0.78 0.93 0.71 0.62 2.18%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/05/22 20/11/20 26/08/19 23/08/18 23/08/17 30/08/16 28/08/15 -
Price 0.035 0.17 0.09 0.13 0.18 0.17 0.125 -
P/RPS 0.32 0.91 0.44 0.66 0.81 0.85 0.46 -5.63%
P/EPS -2.64 -18.36 -17.05 -19.09 68.71 -21.30 257.96 -
EY -37.86 -5.45 -5.86 -5.24 1.46 -4.69 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.13 0.47 0.72 0.90 0.89 0.60 -2.87%

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