[AEM] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -9.81%
YoY- -931.18%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 60,773 59,952 55,890 56,965 61,570 69,129 72,271 -10.91%
PBT -2,064 -1,633 -6,883 -7,873 -7,223 -6,349 -1,046 57.38%
Tax -2 -1 1 -134 -135 -137 -227 -95.74%
NP -2,066 -1,634 -6,882 -8,007 -7,358 -6,486 -1,273 38.14%
-
NP to SH -2,521 -2,040 -7,038 -8,136 -7,409 -6,609 -1,385 49.13%
-
Tax Rate - - - - - - - -
Total Cost 62,839 61,586 62,772 64,972 68,928 75,615 73,544 -9.96%
-
Net Worth 27,859 25,312 26,080 26,238 26,988 27,867 34,105 -12.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 27,859 25,312 26,080 26,238 26,988 27,867 34,105 -12.62%
NOSH 89,869 84,375 84,130 84,639 84,339 84,445 85,263 3.57%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -3.40% -2.73% -12.31% -14.06% -11.95% -9.38% -1.76% -
ROE -9.05% -8.06% -26.99% -31.01% -27.45% -23.72% -4.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.62 71.05 66.43 67.30 73.00 81.86 84.76 -13.99%
EPS -2.81 -2.42 -8.37 -9.61 -8.78 -7.83 -1.62 44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.31 0.32 0.33 0.40 -15.64%
Adjusted Per Share Value based on latest NOSH - 84,639
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.09 27.71 25.83 26.33 28.46 31.95 33.40 -10.91%
EPS -1.17 -0.94 -3.25 -3.76 -3.42 -3.05 -0.64 49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.117 0.1205 0.1213 0.1247 0.1288 0.1576 -12.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.74 0.42 0.14 0.13 0.12 0.09 0.26 -
P/RPS 1.09 0.59 0.21 0.19 0.16 0.11 0.31 131.40%
P/EPS -26.38 -17.37 -1.67 -1.35 -1.37 -1.15 -16.01 39.54%
EY -3.79 -5.76 -59.75 -73.94 -73.21 -86.96 -6.25 -28.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.40 0.45 0.42 0.38 0.27 0.65 138.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 22/02/10 30/11/09 25/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.57 1.01 0.28 0.11 0.12 0.12 0.10 -
P/RPS 0.84 1.42 0.42 0.16 0.16 0.15 0.12 266.36%
P/EPS -20.32 -41.77 -3.35 -1.14 -1.37 -1.53 -6.16 121.75%
EY -4.92 -2.39 -29.88 -87.39 -73.21 -65.22 -16.24 -54.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 3.37 0.90 0.35 0.38 0.36 0.25 278.83%

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