[AEM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 82.4%
YoY- 95.16%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,890 72,271 82,764 78,092 73,326 86,323 64,782 -2.42%
PBT -6,883 -1,046 -2,585 -1,789 -13,790 -4,384 4,377 -
Tax 1 -227 374 1,241 -82 -534 -488 -
NP -6,882 -1,273 -2,211 -548 -13,872 -4,918 3,889 -
-
NP to SH -7,038 -1,385 -2,246 -671 -13,876 -4,918 3,673 -
-
Tax Rate - - - - - - 11.15% -
Total Cost 62,772 73,544 84,975 78,640 87,198 91,241 60,893 0.50%
-
Net Worth 26,080 34,105 34,850 34,638 35,424 51,019 59,329 -12.79%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 1,869 -
Div Payout % - - - - - - 50.89% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 26,080 34,105 34,850 34,638 35,424 51,019 59,329 -12.79%
NOSH 84,130 85,263 85,000 80,555 80,509 79,718 80,175 0.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -12.31% -1.76% -2.67% -0.70% -18.92% -5.70% 6.00% -
ROE -26.99% -4.06% -6.44% -1.94% -39.17% -9.64% 6.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 66.43 84.76 97.37 96.94 91.08 108.29 80.80 -3.20%
EPS -8.37 -1.62 -2.64 -0.83 -17.24 -6.17 4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
NAPS 0.31 0.40 0.41 0.43 0.44 0.64 0.74 -13.48%
Adjusted Per Share Value based on latest NOSH - 80,555
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.86 33.44 38.29 36.13 33.93 39.94 29.97 -2.42%
EPS -3.26 -0.64 -1.04 -0.31 -6.42 -2.28 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
NAPS 0.1207 0.1578 0.1612 0.1603 0.1639 0.2361 0.2745 -12.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.14 0.26 0.29 0.41 0.31 0.90 1.48 -
P/RPS 0.21 0.31 0.30 0.42 0.34 0.83 1.83 -30.26%
P/EPS -1.67 -16.01 -10.98 -49.22 -1.80 -14.59 32.31 -
EY -59.75 -6.25 -9.11 -2.03 -55.60 -6.85 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.45 0.65 0.71 0.95 0.70 1.41 2.00 -21.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 27/11/07 05/12/06 29/11/05 30/11/04 18/11/03 -
Price 0.28 0.10 0.28 0.43 0.30 0.75 1.74 -
P/RPS 0.42 0.12 0.29 0.44 0.33 0.69 2.15 -23.80%
P/EPS -3.35 -6.16 -10.60 -51.62 -1.74 -12.16 37.98 -
EY -29.88 -16.24 -9.44 -1.94 -57.45 -8.23 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.90 0.25 0.68 1.00 0.68 1.17 2.35 -14.76%

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