[AEM] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 55.05%
YoY- 3.31%
Quarter Report
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 12,699 5,860 14,754 12,465 13,211 12,086 13,216 -2.62%
PBT -113 -1,867 -355 -467 -1,039 -784 235 -
Tax 0 -65 0 0 0 -21 0 -
NP -113 -1,932 -355 -467 -1,039 -805 235 -
-
NP to SH -113 -1,932 -355 -467 -1,039 -939 235 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 12,812 7,792 15,109 12,932 14,250 12,891 12,981 -0.86%
-
Net Worth 25,425 25,477 25,223 25,732 26,447 32,755 29,140 -8.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 25,425 25,477 25,223 25,732 26,447 32,755 29,140 -8.68%
NOSH 94,166 94,360 93,421 95,306 94,454 109,186 94,000 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.89% -32.97% -2.41% -3.75% -7.86% -6.66% 1.78% -
ROE -0.44% -7.58% -1.41% -1.81% -3.93% -2.87% 0.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.49 6.21 15.79 13.08 13.99 11.07 14.06 -2.71%
EPS -0.12 -2.05 -0.38 -0.49 -1.10 -0.86 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.27 0.28 0.30 0.31 -8.79%
Adjusted Per Share Value based on latest NOSH - 95,306
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.87 2.71 6.82 5.76 6.11 5.59 6.11 -2.63%
EPS -0.05 -0.89 -0.16 -0.22 -0.48 -0.43 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1178 0.1166 0.1189 0.1222 0.1514 0.1347 -8.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.28 0.32 0.19 0.27 0.34 0.31 0.34 -
P/RPS 2.08 5.15 1.20 2.06 2.43 2.80 2.42 -9.59%
P/EPS -233.33 -15.63 -50.00 -55.10 -30.91 -36.05 136.00 -
EY -0.43 -6.40 -2.00 -1.81 -3.24 -2.77 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.19 0.70 1.00 1.21 1.03 1.10 -3.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 19/11/10 -
Price 0.20 0.31 0.28 0.20 0.29 0.34 0.32 -
P/RPS 1.48 4.99 1.77 1.53 2.07 3.07 2.28 -25.01%
P/EPS -166.67 -15.14 -73.68 -40.82 -26.36 -39.53 128.00 -
EY -0.60 -6.60 -1.36 -2.45 -3.79 -2.53 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.15 1.04 0.74 1.04 1.13 1.03 -19.76%

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