[AEM] QoQ Quarter Result on 30-Sep-2020 [#2]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 69.53%
YoY- -3433.33%
Quarter Report
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 29,073 17,340 17,929 19,373 13,751 17,642 17,158 42.17%
PBT -3,597 -6,507 -666 -500 -1,641 -604 -374 352.87%
Tax 0 -23 0 0 0 0 -245 -
NP -3,597 -6,530 -666 -500 -1,641 -604 -619 223.56%
-
NP to SH -3,597 -6,912 -666 -500 -1,641 -604 -619 223.56%
-
Tax Rate - - - - - - - -
Total Cost 32,670 23,870 18,595 19,873 15,392 18,246 17,777 50.09%
-
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 64,923 58,510 57,961 54,500 53,917 55,988 62,899 2.13%
NOSH 721,209 554,776 513,776 428,147 389,344 329,344 329,344 68.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -12.37% -37.66% -3.71% -2.58% -11.93% -3.42% -3.61% -
ROE -5.54% -11.81% -1.15% -0.92% -3.04% -1.08% -0.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.93 4.15 4.64 5.33 4.08 5.36 5.46 -6.58%
EPS -0.61 -1.56 -0.17 -0.14 -0.49 -0.18 -0.20 110.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.15 0.15 0.16 0.17 0.20 -32.89%
Adjusted Per Share Value based on latest NOSH - 428,147
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.44 8.01 8.29 8.95 6.36 8.15 7.93 42.19%
EPS -1.66 -3.19 -0.31 -0.23 -0.76 -0.28 -0.29 220.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3001 0.2704 0.2679 0.2519 0.2492 0.2588 0.2907 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.045 0.085 0.13 0.185 0.10 0.06 0.11 -
P/RPS 0.91 2.05 2.80 3.47 2.45 1.12 2.02 -41.26%
P/EPS -7.38 -5.14 -75.43 -134.43 -20.54 -32.72 -55.89 -74.10%
EY -13.54 -19.46 -1.33 -0.74 -4.87 -3.06 -1.79 285.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.61 0.87 1.23 0.63 0.35 0.55 -17.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 29/06/21 26/02/21 20/11/20 25/08/20 25/06/20 28/02/20 -
Price 0.045 0.045 0.095 0.17 0.15 0.10 0.08 -
P/RPS 0.91 1.08 2.05 3.19 3.68 1.87 1.47 -27.38%
P/EPS -7.38 -2.72 -55.12 -123.53 -30.80 -54.53 -40.65 -67.97%
EY -13.54 -36.75 -1.81 -0.81 -3.25 -1.83 -2.46 212.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.63 1.13 0.94 0.59 0.40 1.66%

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