[AEM] YoY TTM Result on 30-Sep-2018 [#3]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -6.57%
YoY- -343.88%
Quarter Report
View:
Show?
TTM Result
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 122,467 68,695 61,917 58,744 62,881 48,964 51,822 14.73%
PBT -19,574 -3,411 -1,508 -2,060 1,034 -2,135 67 -
Tax -31 0 -116 -113 -143 -192 0 -
NP -19,605 -3,411 -1,624 -2,173 891 -2,327 67 -
-
NP to SH -19,987 -3,411 -1,624 -2,173 891 -2,327 67 -
-
Tax Rate - - - - 13.83% - 0.00% -
Total Cost 142,072 72,106 63,541 60,917 61,990 51,291 51,755 17.51%
-
Net Worth 82,668 57,961 61,884 56,886 55,350 51,300 38,266 13.09%
Dividend
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 82,668 57,961 61,884 56,886 55,350 51,300 38,266 13.09%
NOSH 2,163,629 513,776 329,344 299,404 299,404 270,000 182,222 48.49%
Ratio Analysis
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -16.01% -4.97% -2.62% -3.70% 1.42% -4.75% 0.13% -
ROE -24.18% -5.88% -2.62% -3.82% 1.61% -4.54% 0.18% -
Per Share
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.89 17.78 20.01 19.62 22.72 18.13 28.44 -16.95%
EPS -1.45 -0.88 -0.52 -0.73 0.32 -0.86 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.15 0.20 0.19 0.20 0.19 0.21 -18.14%
Adjusted Per Share Value based on latest NOSH - 299,404
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 56.60 31.75 28.62 27.15 29.06 22.63 23.95 14.73%
EPS -9.24 -1.58 -0.75 -1.00 0.41 -1.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3821 0.2679 0.286 0.2629 0.2558 0.2371 0.1769 13.09%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.03 0.13 0.105 0.125 0.165 0.15 0.12 -
P/RPS 0.34 0.73 0.52 0.64 0.73 0.83 0.42 -3.32%
P/EPS -2.07 -14.73 -20.01 -17.22 51.25 -17.40 326.37 -
EY -48.35 -6.79 -5.00 -5.81 1.95 -5.75 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.87 0.53 0.66 0.83 0.79 0.57 -2.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/05/22 26/02/21 27/11/19 26/11/18 27/11/17 25/11/16 26/11/15 -
Price 0.035 0.095 0.095 0.125 0.16 0.155 0.12 -
P/RPS 0.39 0.53 0.47 0.64 0.70 0.85 0.42 -1.17%
P/EPS -2.41 -10.76 -18.10 -17.22 49.70 -17.98 326.37 -
EY -41.45 -9.29 -5.52 -5.81 2.01 -5.56 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.48 0.66 0.80 0.82 0.57 0.27%

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