[AEM] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 3.66%
YoY- 22.51%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 66,609 63,130 61,917 61,022 59,464 61,194 58,744 8.72%
PBT -940 -490 -1,508 -1,365 -1,558 -1,995 -2,060 -40.70%
Tax -361 -361 -116 -215 -82 -82 -113 116.75%
NP -1,301 -851 -1,624 -1,580 -1,640 -2,077 -2,173 -28.94%
-
NP to SH -1,301 -851 -1,624 -1,580 -1,640 -2,077 -2,173 -28.94%
-
Tax Rate - - - - - - - -
Total Cost 67,910 63,981 63,541 62,602 61,104 63,271 60,917 7.50%
-
Net Worth 55,988 62,899 61,884 56,886 53,892 53,892 56,886 -1.05%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 55,988 62,899 61,884 56,886 53,892 53,892 56,886 -1.05%
NOSH 329,344 329,344 329,344 299,404 299,404 299,404 299,404 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.95% -1.35% -2.62% -2.59% -2.76% -3.39% -3.70% -
ROE -2.32% -1.35% -2.62% -2.78% -3.04% -3.85% -3.82% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.22 20.07 20.01 20.38 19.86 20.44 19.62 2.02%
EPS -0.40 -0.27 -0.52 -0.53 -0.55 -0.69 -0.73 -33.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.20 0.19 0.18 0.18 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 299,404
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.79 29.18 28.62 28.20 27.48 28.28 27.15 8.74%
EPS -0.60 -0.39 -0.75 -0.73 -0.76 -0.96 -1.00 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2588 0.2907 0.286 0.2629 0.2491 0.2491 0.2629 -1.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.06 0.11 0.105 0.095 0.105 0.11 0.125 -
P/RPS 0.30 0.55 0.52 0.47 0.53 0.54 0.64 -39.62%
P/EPS -15.19 -40.65 -20.01 -18.00 -19.17 -15.86 -17.22 -8.01%
EY -6.58 -2.46 -5.00 -5.55 -5.22 -6.31 -5.81 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.55 0.53 0.50 0.58 0.61 0.66 -34.45%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 28/02/20 27/11/19 26/08/19 27/05/19 28/02/19 26/11/18 -
Price 0.10 0.08 0.095 0.09 0.09 0.12 0.125 -
P/RPS 0.49 0.40 0.47 0.44 0.45 0.59 0.64 -16.29%
P/EPS -25.31 -29.57 -18.10 -17.05 -16.43 -17.30 -17.22 29.24%
EY -3.95 -3.38 -5.52 -5.86 -6.09 -5.78 -5.81 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.48 0.47 0.50 0.67 0.66 -7.19%

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