[AEM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -25.89%
YoY- -1162.86%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 72,380 50,766 29,824 29,996 33,521 23,869 19,691 23.12%
PBT -5,439 -2,745 -132 -762 243 905 -391 52.30%
Tax -6 0 -115 18 -173 -88 0 -
NP -5,445 -2,745 -247 -744 70 817 -391 52.33%
-
NP to SH -5,445 -2,745 -247 -744 70 817 -391 52.33%
-
Tax Rate - - - - 71.19% 9.72% - -
Total Cost 77,825 53,511 30,071 30,740 33,451 23,052 20,082 24.16%
-
Net Worth 68,797 54,500 56,886 53,892 55,350 45,655 39,099 9.45%
Dividend
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 68,797 54,500 56,886 53,892 55,350 45,655 39,099 9.45%
NOSH 2,163,629 428,147 299,404 299,404 299,404 240,294 186,190 47.98%
Ratio Analysis
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -7.52% -5.41% -0.83% -2.48% 0.21% 3.42% -1.99% -
ROE -7.91% -5.04% -0.43% -1.38% 0.13% 1.79% -1.00% -
Per Share
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.36 13.97 9.96 10.02 12.11 9.93 10.58 -5.63%
EPS -0.55 -0.76 -0.08 -0.25 0.03 0.34 -0.21 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.15 0.19 0.18 0.20 0.19 0.21 -16.10%
Adjusted Per Share Value based on latest NOSH - 299,404
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 33.45 23.46 13.78 13.86 15.49 11.03 9.10 23.12%
EPS -2.52 -1.27 -0.11 -0.34 0.03 0.38 -0.18 52.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.2519 0.2629 0.2491 0.2558 0.211 0.1807 9.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.05 0.185 0.095 0.14 0.185 0.135 0.13 -
P/RPS 0.68 1.32 0.95 1.40 1.53 1.36 1.23 -9.03%
P/EPS -9.02 -24.49 -115.16 -56.34 731.42 39.71 -61.90 -26.49%
EY -11.08 -4.08 -0.87 -1.77 0.14 2.52 -1.62 35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.23 0.50 0.78 0.93 0.71 0.62 2.18%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/05/22 20/11/20 26/08/19 23/08/18 23/08/17 30/08/16 28/08/15 -
Price 0.035 0.17 0.09 0.13 0.18 0.17 0.125 -
P/RPS 0.48 1.22 0.90 1.30 1.49 1.71 1.18 -13.38%
P/EPS -6.32 -22.50 -109.09 -52.32 711.65 50.00 -59.52 -30.11%
EY -15.83 -4.44 -0.92 -1.91 0.14 2.00 -1.68 43.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.13 0.47 0.72 0.90 0.89 0.60 -2.87%

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