[AEM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 594.12%
YoY- 116.46%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 43,963 51,214 45,537 47,670 45,778 50,552 60,773 -5.24%
PBT -1,969 -896 246 497 -2,802 -2,071 -2,064 -0.78%
Tax -24 -16 215 -25 -65 -21 -2 51.25%
NP -1,993 -912 461 472 -2,867 -2,092 -2,066 -0.59%
-
NP to SH -1,993 -912 461 472 -2,867 -2,092 -2,521 -3.83%
-
Tax Rate - - -87.40% 5.03% - - - -
Total Cost 45,956 52,126 45,076 47,198 48,645 52,644 62,839 -5.07%
-
Net Worth 47,576 19,764 27,000 24,406 25,425 26,447 27,859 9.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 47,576 19,764 27,000 24,406 25,425 26,447 27,859 9.32%
NOSH 237,884 94,117 100,000 93,870 94,166 94,454 89,869 17.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -4.53% -1.78% 1.01% 0.99% -6.26% -4.14% -3.40% -
ROE -4.19% -4.61% 1.71% 1.93% -11.28% -7.91% -9.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.48 54.41 45.54 50.78 48.61 53.52 67.62 -19.42%
EPS -0.84 -0.97 0.46 0.50 -3.04 -2.21 -2.81 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.27 0.26 0.27 0.28 0.31 -7.03%
Adjusted Per Share Value based on latest NOSH - 93,870
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.34 23.70 21.07 22.06 21.18 23.39 28.12 -5.25%
EPS -0.92 -0.42 0.21 0.22 -1.33 -0.97 -1.17 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.0914 0.1249 0.1129 0.1176 0.1224 0.1289 9.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.11 0.14 0.205 0.225 0.28 0.34 0.74 -
P/RPS 0.60 0.26 0.45 0.44 0.58 0.64 1.09 -9.46%
P/EPS -13.13 -14.45 44.47 44.75 -9.20 -15.35 -26.38 -10.96%
EY -7.62 -6.92 2.25 2.23 -10.87 -6.51 -3.79 12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.76 0.87 1.04 1.21 2.39 -21.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 21/05/14 29/05/13 29/05/12 27/05/11 17/05/10 -
Price 0.135 0.13 0.20 0.225 0.20 0.29 0.57 -
P/RPS 0.73 0.24 0.44 0.44 0.41 0.54 0.84 -2.31%
P/EPS -16.11 -13.42 43.38 44.75 -6.57 -13.09 -20.32 -3.79%
EY -6.21 -7.45 2.31 2.23 -15.22 -7.64 -4.92 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.74 0.87 0.74 1.04 1.84 -15.27%

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