[AEM] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -56.91%
YoY- -1146.71%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 61,194 58,744 58,620 63,091 62,145 62,881 61,251 -0.06%
PBT -1,995 -2,060 -1,995 -1,655 -990 1,034 941 -
Tax -82 -113 -44 -93 -124 -143 -216 -47.47%
NP -2,077 -2,173 -2,039 -1,748 -1,114 891 725 -
-
NP to SH -2,077 -2,173 -2,039 -1,748 -1,114 891 725 -
-
Tax Rate - - - - - 13.83% 22.95% -
Total Cost 63,271 60,917 60,659 64,839 63,259 61,990 60,526 2.99%
-
Net Worth 53,892 56,886 53,892 56,886 52,582 55,350 55,350 -1.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 53,892 56,886 53,892 56,886 52,582 55,350 55,350 -1.75%
NOSH 299,404 299,404 299,404 299,404 299,404 299,404 299,404 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.39% -3.70% -3.48% -2.77% -1.79% 1.42% 1.18% -
ROE -3.85% -3.82% -3.78% -3.07% -2.12% 1.61% 1.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.44 19.62 19.58 21.07 22.46 22.72 22.13 -5.14%
EPS -0.69 -0.73 -0.68 -0.58 -0.40 0.32 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.18 0.19 0.19 0.20 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.28 27.15 27.09 29.16 28.72 29.06 28.31 -0.07%
EPS -0.96 -1.00 -0.94 -0.81 -0.51 0.41 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2629 0.2491 0.2629 0.243 0.2558 0.2558 -1.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.11 0.125 0.14 0.135 0.15 0.165 0.185 -
P/RPS 0.54 0.64 0.72 0.64 0.67 0.73 0.84 -25.45%
P/EPS -15.86 -17.22 -20.56 -23.12 -37.26 51.25 70.62 -
EY -6.31 -5.81 -4.86 -4.32 -2.68 1.95 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.78 0.71 0.79 0.83 0.93 -24.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 23/08/18 28/05/18 28/02/18 27/11/17 23/08/17 -
Price 0.12 0.125 0.13 0.155 0.15 0.16 0.18 -
P/RPS 0.59 0.64 0.66 0.74 0.67 0.70 0.81 -18.99%
P/EPS -17.30 -17.22 -19.09 -26.55 -37.26 49.70 68.71 -
EY -5.78 -5.81 -5.24 -3.77 -2.68 2.01 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.72 0.82 0.79 0.80 0.90 -17.81%

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