[AEM] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.1%
YoY- -403.35%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 76,625 79,829 79,654 73,495 83,298 64,336 32,175 15.54%
PBT -596 -2,553 -4,971 -12,074 -1,686 5,257 3,691 -
Tax -92 374 1,232 -83 -729 -345 -2,510 -42.33%
NP -688 -2,179 -3,739 -12,157 -2,415 4,912 1,181 -
-
NP to SH -789 -2,228 -3,813 -12,156 -2,415 4,696 2,952 -
-
Tax Rate - - - - - 6.56% 68.00% -
Total Cost 77,313 82,008 83,393 85,652 85,713 59,424 30,994 16.43%
-
Net Worth 34,267 45,397 34,472 38,586 52,059 55,649 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 1,869 - -
Div Payout % - - - - - 39.80% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 34,267 45,397 34,472 38,586 52,059 55,649 0 -
NOSH 85,454 110,000 80,169 80,388 80,091 79,499 9,441 44.31%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.90% -2.73% -4.69% -16.54% -2.90% 7.63% 3.67% -
ROE -2.30% -4.91% -11.06% -31.50% -4.64% 8.44% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 89.67 72.57 99.36 91.42 104.00 80.93 340.79 -19.93%
EPS -0.92 -2.03 -4.76 -15.12 -3.02 5.91 31.27 -
DPS 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
NAPS 0.401 0.4127 0.43 0.48 0.65 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,388
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 35.42 36.90 36.81 33.97 38.50 29.74 14.87 15.54%
EPS -0.36 -1.03 -1.76 -5.62 -1.12 2.17 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.1584 0.2098 0.1593 0.1783 0.2406 0.2572 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.23 0.32 0.47 0.31 0.86 1.28 0.00 -
P/RPS 0.26 0.44 0.47 0.34 0.83 1.58 0.00 -
P/EPS -24.91 -15.80 -9.88 -2.05 -28.52 21.67 0.00 -
EY -4.01 -6.33 -10.12 -48.78 -3.51 4.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.57 0.78 1.09 0.65 1.32 1.83 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 24/08/06 29/08/05 25/08/04 28/08/03 - -
Price 0.20 0.28 0.38 0.34 0.91 1.58 0.00 -
P/RPS 0.22 0.39 0.38 0.37 0.87 1.95 0.00 -
P/EPS -21.66 -13.82 -7.99 -2.25 -30.18 26.75 0.00 -
EY -4.62 -7.23 -12.52 -44.48 -3.31 3.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.50 0.68 0.88 0.71 1.40 2.26 0.00 -

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