[AEM] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -244.68%
YoY- -219.12%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,407 11,437 11,085 19,036 20,012 18,996 14,227 5.46%
PBT -730 -944 -6,061 -138 -80 -70 -758 -2.48%
Tax 0 1 0 -135 -1 -1 -90 -
NP -730 -943 -6,061 -273 -81 -71 -848 -9.51%
-
NP to SH -821 -894 -6,097 -324 -94 -94 -873 -4.01%
-
Tax Rate - - - - - - - -
Total Cost 16,137 12,380 17,146 19,309 20,093 19,067 15,075 4.64%
-
Net Worth 26,238 26,988 27,867 34,105 34,267 34,181 33,902 -15.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 26,238 26,988 27,867 34,105 34,267 34,181 33,902 -15.71%
NOSH 84,639 84,339 84,445 85,263 85,454 85,454 84,757 -0.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.74% -8.25% -54.68% -1.43% -0.40% -0.37% -5.96% -
ROE -3.13% -3.31% -21.88% -0.95% -0.27% -0.28% -2.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.20 13.56 13.13 22.33 23.42 22.23 16.79 5.52%
EPS -0.97 -1.06 -7.22 -0.38 -0.11 -0.11 -1.03 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.33 0.40 0.401 0.40 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 85,263
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.12 5.29 5.12 8.80 9.25 8.78 6.58 5.40%
EPS -0.38 -0.41 -2.82 -0.15 -0.04 -0.04 -0.40 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1247 0.1288 0.1576 0.1584 0.158 0.1567 -15.70%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.13 0.12 0.09 0.26 0.23 0.25 0.29 -
P/RPS 0.71 0.88 0.69 1.16 0.98 1.12 1.73 -44.80%
P/EPS -13.40 -11.32 -1.25 -68.42 -209.09 -227.27 -28.16 -39.07%
EY -7.46 -8.83 -80.22 -1.46 -0.48 -0.44 -3.55 64.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.27 0.65 0.57 0.63 0.72 -30.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 27/02/09 25/11/08 26/08/08 29/05/08 29/02/08 -
Price 0.11 0.12 0.12 0.10 0.20 0.23 0.26 -
P/RPS 0.60 0.88 0.91 0.45 0.85 1.03 1.55 -46.91%
P/EPS -11.34 -11.32 -1.66 -26.32 -181.82 -209.09 -25.24 -41.36%
EY -8.82 -8.83 -60.17 -3.80 -0.55 -0.48 -3.96 70.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.25 0.50 0.58 0.65 -33.83%

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