[AEM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 385.71%
YoY- -59.72%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,996 15,893 62,145 48,650 33,521 14,947 51,640 -30.45%
PBT -762 -591 -990 467 243 74 1,057 -
Tax 18 0 -257 -127 -173 -31 -243 -
NP -744 -591 -1,247 340 70 43 814 -
-
NP to SH -744 -591 -1,247 340 70 43 814 -
-
Tax Rate - - - 27.19% 71.19% 41.89% 22.99% -
Total Cost 30,740 16,484 63,392 48,310 33,451 14,904 50,826 -28.54%
-
Net Worth 53,892 56,886 52,582 55,350 55,350 43,000 50,571 4.34%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 53,892 56,886 52,582 55,350 55,350 43,000 50,571 4.34%
NOSH 299,404 299,404 299,404 299,404 299,404 215,000 271,367 6.79%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.48% -3.72% -2.01% 0.70% 0.21% 0.29% 1.58% -
ROE -1.38% -1.04% -2.37% 0.61% 0.13% 0.10% 1.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.02 5.31 22.46 17.58 12.11 6.95 20.42 -37.86%
EPS -0.25 -0.20 -0.45 0.12 0.03 0.02 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.20 0.20 0.20 0.20 -6.80%
Adjusted Per Share Value based on latest NOSH - 299,404
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.86 7.35 28.72 22.49 15.49 6.91 23.87 -30.46%
EPS -0.34 -0.27 -0.58 0.16 0.03 0.02 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2629 0.243 0.2558 0.2558 0.1987 0.2337 4.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.14 0.135 0.15 0.165 0.185 0.185 0.145 -
P/RPS 1.40 2.54 0.67 0.94 1.53 2.66 0.71 57.44%
P/EPS -56.34 -68.39 -33.29 134.31 731.42 925.00 45.04 -
EY -1.77 -1.46 -3.00 0.74 0.14 0.11 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.79 0.83 0.93 0.93 0.72 5.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 28/02/18 27/11/17 23/08/17 29/05/17 28/02/17 -
Price 0.13 0.155 0.15 0.16 0.18 0.18 0.145 -
P/RPS 1.30 2.92 0.67 0.91 1.49 2.59 0.71 49.83%
P/EPS -52.32 -78.52 -33.29 130.24 711.65 900.00 45.04 -
EY -1.91 -1.27 -3.00 0.77 0.14 0.11 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.79 0.80 0.90 0.90 0.72 0.00%

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