[AEM] YoY Quarter Result on 30-Sep-2022 [#2]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 77.45%
YoY- -27.87%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 40,516 27,382 43,307 19,373 15,661 14,103 18,574 13.28%
PBT -798 -2,363 -1,842 -500 22 -171 169 -
Tax 0 0 -6 0 -115 18 -31 -
NP -798 -2,363 -1,848 -500 -93 -153 138 -
-
NP to SH -798 -2,363 -1,848 -500 -93 -153 138 -
-
Tax Rate - - - - 522.73% - 18.34% -
Total Cost 41,314 29,745 45,155 19,873 15,754 14,256 18,436 13.76%
-
Net Worth 64,905 86,540 68,797 54,500 56,886 53,892 55,350 2.57%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 64,905 86,540 68,797 54,500 56,886 53,892 55,350 2.57%
NOSH 2,163,629 2,163,629 2,163,629 428,147 299,404 299,404 299,404 37.19%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -1.97% -8.63% -4.27% -2.58% -0.59% -1.08% 0.74% -
ROE -1.23% -2.73% -2.69% -0.92% -0.16% -0.28% 0.25% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1.87 1.27 4.41 5.33 5.23 4.71 6.71 -18.47%
EPS -0.04 -0.11 -0.19 -0.14 -0.03 -0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.07 0.15 0.19 0.18 0.20 -26.16%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 18.73 12.66 20.02 8.95 7.24 6.52 8.58 13.29%
EPS -0.37 -1.09 -0.85 -0.23 -0.04 -0.07 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.318 0.2519 0.2629 0.2491 0.2558 2.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 -
Price 0.01 0.02 0.05 0.185 0.095 0.14 0.185 -
P/RPS 0.53 1.58 1.13 3.47 1.82 2.97 2.76 -23.18%
P/EPS -27.11 -18.31 -26.59 -134.43 -305.84 -273.96 371.01 -
EY -3.69 -5.46 -3.76 -0.74 -0.33 -0.37 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.71 1.23 0.50 0.78 0.93 -15.26%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/11/23 30/11/22 18/05/22 20/11/20 26/08/19 23/08/18 23/08/17 -
Price 0.015 0.025 0.035 0.17 0.09 0.13 0.18 -
P/RPS 0.80 1.98 0.79 3.19 1.72 2.76 2.68 -17.57%
P/EPS -40.67 -22.89 -18.61 -123.53 -289.75 -254.40 360.98 -
EY -2.46 -4.37 -5.37 -0.81 -0.35 -0.39 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.50 1.13 0.47 0.72 0.90 -8.96%

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