[AEM] QoQ Quarter Result on 31-Dec-2019

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- -4226.67%
YoY- 55.53%
Quarter Report
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,373 13,751 17,642 17,158 16,148 15,661 14,163 23.15%
PBT -500 -1,641 -604 -374 16 22 -154 118.79%
Tax 0 0 0 -245 -1 -115 0 -
NP -500 -1,641 -604 -619 15 -93 -154 118.79%
-
NP to SH -500 -1,641 -604 -619 15 -93 -154 118.79%
-
Tax Rate - - - - 6.25% 522.73% - -
Total Cost 19,873 15,392 18,246 17,777 16,133 15,754 14,317 24.36%
-
Net Worth 54,500 53,917 55,988 62,899 61,884 56,886 53,892 0.74%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 54,500 53,917 55,988 62,899 61,884 56,886 53,892 0.74%
NOSH 428,147 389,344 329,344 329,344 329,344 299,404 299,404 26.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -2.58% -11.93% -3.42% -3.61% 0.09% -0.59% -1.09% -
ROE -0.92% -3.04% -1.08% -0.98% 0.02% -0.16% -0.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.33 4.08 5.36 5.46 5.22 5.23 4.73 8.26%
EPS -0.14 -0.49 -0.18 -0.20 0.00 -0.03 -0.05 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.17 0.20 0.20 0.19 0.18 -11.41%
Adjusted Per Share Value based on latest NOSH - 329,344
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.96 6.36 8.16 7.94 7.47 7.25 6.55 23.15%
EPS -0.23 -0.76 -0.28 -0.29 0.01 -0.04 -0.07 120.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2495 0.259 0.291 0.2863 0.2632 0.2493 0.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.10 0.06 0.11 0.105 0.095 0.105 -
P/RPS 3.47 2.45 1.12 2.02 2.01 1.82 2.22 34.57%
P/EPS -134.43 -20.54 -32.72 -55.89 2,165.95 -305.84 -204.14 -24.25%
EY -0.74 -4.87 -3.06 -1.79 0.05 -0.33 -0.49 31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.63 0.35 0.55 0.53 0.50 0.58 64.83%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 25/08/20 25/06/20 28/02/20 27/11/19 26/08/19 27/05/19 -
Price 0.17 0.15 0.10 0.08 0.095 0.09 0.09 -
P/RPS 3.19 3.68 1.87 1.47 1.82 1.72 1.90 41.12%
P/EPS -123.53 -30.80 -54.53 -40.65 1,959.67 -289.75 -174.98 -20.66%
EY -0.81 -3.25 -1.83 -2.46 0.05 -0.35 -0.57 26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.59 0.40 0.48 0.47 0.50 71.95%

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