[AEM] YoY Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2459.32%
YoY- 6.45%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 30,370 31,989 17,340 15,945 13,495 14,231 11,596 14.19%
PBT -9,831 -44,342 -6,507 -1,392 -1,457 567 -3,171 16.88%
Tax -86 0 -23 0 -31 -50 0 -
NP -9,917 -44,342 -6,530 -1,392 -1,488 517 -3,171 17.02%
-
NP to SH -9,917 -44,342 -6,912 -1,392 -1,488 517 -3,171 17.02%
-
Tax Rate - - - - - 8.82% - -
Total Cost 40,287 76,331 23,870 17,337 14,983 13,714 14,767 14.84%
-
Net Worth 86,540 78,577 58,510 53,892 52,582 50,571 31,897 14.75%
Dividend
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 86,540 78,577 58,510 53,892 52,582 50,571 31,897 14.75%
NOSH 2,163,629 2,163,629 554,776 299,404 299,404 271,367 187,633 40.09%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -32.65% -138.62% -37.66% -8.73% -11.03% 3.63% -27.35% -
ROE -11.46% -56.43% -11.81% -2.58% -2.83% 1.02% -9.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.40 2.04 4.15 5.33 4.88 5.63 6.18 -18.51%
EPS -0.46 -2.82 -1.56 -0.46 -0.31 0.20 -1.69 -16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.14 0.18 0.19 0.20 0.17 -18.08%
Adjusted Per Share Value based on latest NOSH - 299,404
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.04 14.78 8.01 7.37 6.24 6.58 5.36 14.20%
EPS -4.58 -20.49 -3.19 -0.64 -0.69 0.24 -1.47 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3632 0.2704 0.2491 0.243 0.2337 0.1474 14.75%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.015 0.02 0.085 0.11 0.15 0.145 0.13 -
P/RPS 1.07 0.98 2.05 2.07 3.08 2.58 2.10 -8.87%
P/EPS -3.27 -0.71 -5.14 -23.66 -27.90 70.92 -7.69 -11.12%
EY -30.56 -141.08 -19.46 -4.23 -3.58 1.41 -13.00 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.61 0.61 0.79 0.72 0.76 -9.11%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/23 31/05/22 29/06/21 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.02 0.03 0.045 0.12 0.15 0.145 0.11 -
P/RPS 1.42 1.47 1.08 2.25 3.08 2.58 1.78 -3.06%
P/EPS -4.36 -1.06 -2.72 -25.81 -27.90 70.92 -6.51 -5.37%
EY -22.92 -94.05 -36.75 -3.87 -3.58 1.41 -15.36 5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.32 0.67 0.79 0.72 0.65 -3.55%

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