[AEM] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.9%
YoY- 138.29%
Quarter Report
View:
Show?
TTM Result
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 68,695 61,917 58,744 62,881 48,964 51,822 44,445 7.20%
PBT -3,411 -1,508 -2,060 1,034 -2,135 67 -770 26.85%
Tax 0 -116 -113 -143 -192 0 243 -
NP -3,411 -1,624 -2,173 891 -2,327 67 -527 34.77%
-
NP to SH -3,411 -1,624 -2,173 891 -2,327 67 -527 34.77%
-
Tax Rate - - - 13.83% - 0.00% - -
Total Cost 72,106 63,541 60,917 61,990 51,291 51,755 44,972 7.83%
-
Net Worth 57,961 61,884 56,886 55,350 51,300 38,266 24,748 14.56%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 57,961 61,884 56,886 55,350 51,300 38,266 24,748 14.56%
NOSH 513,776 329,344 299,404 299,404 270,000 182,222 95,185 30.92%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -4.97% -2.62% -3.70% 1.42% -4.75% 0.13% -1.19% -
ROE -5.88% -2.62% -3.82% 1.61% -4.54% 0.18% -2.13% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.78 20.01 19.62 22.72 18.13 28.44 46.69 -14.29%
EPS -0.88 -0.52 -0.73 0.32 -0.86 0.04 -0.55 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.19 0.20 0.19 0.21 0.26 -8.41%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 31.75 28.62 27.15 29.06 22.63 23.95 20.54 7.20%
EPS -1.58 -0.75 -1.00 0.41 -1.08 0.03 -0.24 35.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.286 0.2629 0.2558 0.2371 0.1769 0.1144 14.56%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.105 0.125 0.165 0.15 0.12 0.22 -
P/RPS 0.73 0.52 0.64 0.73 0.83 0.42 0.47 7.28%
P/EPS -14.73 -20.01 -17.22 51.25 -17.40 326.37 -39.74 -14.66%
EY -6.79 -5.00 -5.81 1.95 -5.75 0.31 -2.52 17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.66 0.83 0.79 0.57 0.85 0.37%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 27/11/19 26/11/18 27/11/17 25/11/16 26/11/15 28/11/14 -
Price 0.095 0.095 0.125 0.16 0.155 0.12 0.165 -
P/RPS 0.53 0.47 0.64 0.70 0.85 0.42 0.35 6.85%
P/EPS -10.76 -18.10 -17.22 49.70 -17.98 326.37 -29.80 -15.02%
EY -9.29 -5.52 -5.81 2.01 -5.56 0.31 -3.36 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.66 0.80 0.82 0.57 0.63 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