[AEM] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 103.76%
YoY- 101.79%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 42,516 54,683 43,115 49,217 46,290 49,599 59,952 -5.56%
PBT -3,070 -976 457 93 -3,728 -2,407 -1,633 11.08%
Tax 0 -16 215 -25 -65 -21 -1 -
NP -3,070 -992 672 68 -3,793 -2,428 -1,634 11.07%
-
NP to SH -3,070 -992 672 68 -3,793 -2,428 -2,040 7.04%
-
Tax Rate - - -47.05% 26.88% - - - -
Total Cost 45,586 55,675 42,443 49,149 50,083 52,027 61,586 -4.88%
-
Net Worth 31,897 18,700 25,297 25,368 25,477 32,755 25,312 3.92%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 31,897 18,700 25,297 25,368 25,477 32,755 25,312 3.92%
NOSH 187,633 85,000 93,695 93,958 94,360 109,186 84,375 14.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.22% -1.81% 1.56% 0.14% -8.19% -4.90% -2.73% -
ROE -9.62% -5.30% 2.66% 0.27% -14.89% -7.41% -8.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.66 64.33 46.02 52.38 49.06 45.43 71.05 -17.33%
EPS -1.64 -1.17 0.72 0.07 -4.02 -2.22 -2.42 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.22 0.27 0.27 0.27 0.30 0.30 -9.02%
Adjusted Per Share Value based on latest NOSH - 93,958
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.67 25.30 19.95 22.77 21.42 22.95 27.74 -5.56%
EPS -1.42 -0.46 0.31 0.03 -1.75 -1.12 -0.94 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.0865 0.117 0.1174 0.1179 0.1516 0.1171 3.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.13 0.14 0.205 0.22 0.32 0.31 0.42 -
P/RPS 0.57 0.22 0.45 0.42 0.65 0.68 0.59 -0.57%
P/EPS -7.95 -12.00 28.58 303.98 -7.96 -13.94 -17.37 -12.20%
EY -12.59 -8.34 3.50 0.33 -12.56 -7.17 -5.76 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.76 0.81 1.19 1.03 1.40 -9.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 22/02/10 -
Price 0.11 0.145 0.23 0.225 0.31 0.34 1.01 -
P/RPS 0.49 0.23 0.50 0.43 0.63 0.75 1.42 -16.24%
P/EPS -6.72 -12.42 32.07 310.89 -7.71 -15.29 -41.77 -26.24%
EY -14.87 -8.05 3.12 0.32 -12.97 -6.54 -2.39 35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.85 0.83 1.15 1.13 3.37 -23.97%

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