[AEM] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- -780.96%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 46,290 49,599 59,952 69,129 78,861 74,002 80,409 -8.78%
PBT -3,728 -2,407 -1,633 -6,350 -628 -4,787 -5,572 -6.47%
Tax -65 -70 -1 -137 -96 369 1,232 -
NP -3,793 -2,477 -1,634 -6,487 -724 -4,418 -4,340 -2.21%
-
NP to SH -3,793 -2,477 -2,042 -6,616 -751 -4,440 -4,301 -2.07%
-
Tax Rate - - - - - - - -
Total Cost 50,083 52,076 61,586 75,616 79,585 78,420 84,749 -8.38%
-
Net Worth 25,363 27,909 25,376 27,034 33,752 33,463 36,985 -6.09%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 25,363 27,909 25,376 27,034 33,752 33,463 36,985 -6.09%
NOSH 93,940 96,240 84,589 84,482 84,382 81,617 80,403 2.62%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -8.19% -4.99% -2.73% -9.38% -0.92% -5.97% -5.40% -
ROE -14.95% -8.88% -8.05% -24.47% -2.23% -13.27% -11.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.28 51.54 70.87 81.83 93.46 90.67 100.01 -11.12%
EPS -4.02 -2.67 -0.27 -7.83 -0.89 -5.44 -5.35 -4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.30 0.32 0.40 0.41 0.46 -8.49%
Adjusted Per Share Value based on latest NOSH - 84,445
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.39 22.92 27.71 31.95 36.45 34.20 37.16 -8.79%
EPS -1.75 -1.14 -0.94 -3.06 -0.35 -2.05 -1.99 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.129 0.1173 0.1249 0.156 0.1547 0.1709 -6.09%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.32 0.31 0.42 0.09 0.29 0.38 0.25 -
P/RPS 0.65 0.60 0.59 0.11 0.31 0.42 0.25 17.25%
P/EPS -7.93 -12.04 -17.40 -1.15 -32.58 -6.99 -4.67 9.22%
EY -12.62 -8.30 -5.75 -87.01 -3.07 -14.32 -21.40 -8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.07 1.40 0.28 0.72 0.93 0.54 14.06%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 22/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.31 0.34 1.01 0.12 0.26 0.40 0.37 -
P/RPS 0.63 0.66 1.43 0.15 0.28 0.44 0.37 9.27%
P/EPS -7.68 -13.21 -41.84 -1.53 -29.21 -7.35 -6.92 1.75%
EY -13.02 -7.57 -2.39 -65.26 -3.42 -13.60 -14.46 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 3.37 0.38 0.65 0.98 0.80 6.23%

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