[AEM] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -78.87%
YoY- -96.52%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 62,786 56,652 63,572 59,788 46,208 40,420 54,296 2.34%
PBT -4,490 -616 -2,364 296 5,044 640 320 -
Tax 0 0 0 -124 -96 0 0 -
NP -4,490 -616 -2,364 172 4,948 640 320 -
-
NP to SH -4,490 -616 -2,364 172 4,948 640 320 -
-
Tax Rate - - - 41.89% 1.90% 0.00% 0.00% -
Total Cost 67,276 57,268 65,936 59,616 41,260 39,780 53,976 3.58%
-
Net Worth 53,917 53,892 56,886 43,000 47,576 19,764 27,000 11.69%
Dividend
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 53,917 53,892 56,886 43,000 47,576 19,764 27,000 11.69%
NOSH 389,344 299,404 299,404 215,000 237,884 94,117 100,000 24.27%
Ratio Analysis
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -7.15% -1.09% -3.72% 0.29% 10.71% 1.58% 0.59% -
ROE -8.33% -1.14% -4.16% 0.40% 10.40% 3.24% 1.19% -
Per Share
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.63 18.92 21.23 27.81 19.42 42.95 54.30 -15.72%
EPS -1.34 -0.20 -0.80 0.08 2.08 0.68 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.19 0.20 0.20 0.21 0.27 -8.02%
Adjusted Per Share Value based on latest NOSH - 215,000
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.02 26.18 29.38 27.63 21.36 18.68 25.09 2.35%
EPS -2.08 -0.28 -1.09 0.08 2.29 0.30 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2492 0.2491 0.2629 0.1987 0.2199 0.0913 0.1248 11.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.10 0.105 0.135 0.185 0.11 0.14 0.205 -
P/RPS 0.54 0.55 0.64 0.67 0.57 0.33 0.38 5.77%
P/EPS -7.51 -51.03 -17.10 231.25 5.29 20.59 64.06 -
EY -13.32 -1.96 -5.85 0.43 18.91 4.86 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.71 0.93 0.55 0.67 0.76 -2.95%
Price Multiplier on Announcement Date
30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/08/20 27/05/19 28/05/18 29/05/17 27/05/16 28/05/15 21/05/14 -
Price 0.15 0.09 0.155 0.18 0.135 0.13 0.20 -
P/RPS 0.81 0.48 0.73 0.65 0.69 0.30 0.37 13.34%
P/EPS -11.26 -43.74 -19.63 225.00 6.49 19.12 62.50 -
EY -8.88 -2.29 -5.09 0.44 15.41 5.23 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.50 0.82 0.90 0.68 0.62 0.74 3.89%

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