[AEM] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ-0.0%
YoY- -954.55%
Quarter Report
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,437 11,085 19,036 20,012 18,996 14,227 23,390 -37.90%
PBT -944 -6,061 -138 -80 -70 -758 312 -
Tax 1 0 -135 -1 -1 -90 0 -
NP -943 -6,061 -273 -81 -71 -848 312 -
-
NP to SH -894 -6,097 -324 -94 -94 -873 272 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 12,380 17,146 19,309 20,093 19,067 15,075 23,078 -33.95%
-
Net Worth 26,988 27,867 34,105 34,267 34,181 33,902 34,850 -15.65%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 26,988 27,867 34,105 34,267 34,181 33,902 34,850 -15.65%
NOSH 84,339 84,445 85,263 85,454 85,454 84,757 85,000 -0.51%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -8.25% -54.68% -1.43% -0.40% -0.37% -5.96% 1.33% -
ROE -3.31% -21.88% -0.95% -0.27% -0.28% -2.58% 0.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.56 13.13 22.33 23.42 22.23 16.79 27.52 -37.58%
EPS -1.06 -7.22 -0.38 -0.11 -0.11 -1.03 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.40 0.401 0.40 0.40 0.41 -15.21%
Adjusted Per Share Value based on latest NOSH - 85,454
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.29 5.12 8.80 9.25 8.78 6.58 10.81 -37.87%
EPS -0.41 -2.82 -0.15 -0.04 -0.04 -0.40 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1288 0.1576 0.1584 0.158 0.1567 0.1611 -15.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.12 0.09 0.26 0.23 0.25 0.29 0.29 -
P/RPS 0.88 0.69 1.16 0.98 1.12 1.73 1.05 -11.09%
P/EPS -11.32 -1.25 -68.42 -209.09 -227.27 -28.16 90.63 -
EY -8.83 -80.22 -1.46 -0.48 -0.44 -3.55 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.65 0.57 0.63 0.72 0.71 -34.05%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 27/11/07 -
Price 0.12 0.12 0.10 0.20 0.23 0.26 0.28 -
P/RPS 0.88 0.91 0.45 0.85 1.03 1.55 1.02 -9.36%
P/EPS -11.32 -1.66 -26.32 -181.82 -209.09 -25.24 87.50 -
EY -8.83 -60.17 -3.80 -0.55 -0.48 -3.96 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.25 0.50 0.58 0.65 0.68 -32.13%

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