[AEM] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 139.01%
YoY- 673.13%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 14,231 13,499 12,317 11,552 11,596 11,229 9,586 29.98%
PBT 567 131 -356 1,261 -3,171 492 -551 -
Tax -50 -104 -64 -24 0 0 0 -
NP 517 27 -420 1,237 -3,171 492 -551 -
-
NP to SH 517 27 -420 1,237 -3,171 492 -551 -
-
Tax Rate 8.82% 79.39% - 1.90% - 0.00% - -
Total Cost 13,714 13,472 12,737 10,315 14,767 10,737 10,137 22.20%
-
Net Worth 50,571 51,300 44,333 47,576 31,897 38,266 38,569 19.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 50,571 51,300 44,333 47,576 31,897 38,266 38,569 19.69%
NOSH 271,367 270,000 233,333 237,884 187,633 182,222 183,666 29.57%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.63% 0.20% -3.41% 10.71% -27.35% 4.38% -5.75% -
ROE 1.02% 0.05% -0.95% 2.60% -9.94% 1.29% -1.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.63 5.00 5.28 4.86 6.18 6.16 5.22 5.14%
EPS 0.20 0.01 -0.18 0.52 -1.69 0.27 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.20 0.17 0.21 0.21 -3.18%
Adjusted Per Share Value based on latest NOSH - 237,884
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.58 6.25 5.70 5.34 5.37 5.20 4.44 29.83%
EPS 0.24 0.01 -0.19 0.57 -1.47 0.23 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.2374 0.2051 0.2201 0.1476 0.177 0.1785 19.68%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.145 0.15 0.135 0.11 0.13 0.12 0.13 -
P/RPS 2.58 3.00 2.56 2.27 2.10 1.95 2.49 2.38%
P/EPS 70.92 1,500.00 -75.00 21.15 -7.69 44.44 -43.33 -
EY 1.41 0.07 -1.33 4.73 -13.00 2.25 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.71 0.55 0.76 0.57 0.62 10.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 30/08/16 27/05/16 29/02/16 26/11/15 28/08/15 -
Price 0.145 0.155 0.17 0.135 0.11 0.12 0.125 -
P/RPS 2.58 3.10 3.22 2.78 1.78 1.95 2.39 5.20%
P/EPS 70.92 1,550.00 -94.44 25.96 -6.51 44.44 -41.67 -
EY 1.41 0.06 -1.06 3.85 -15.36 2.25 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.89 0.68 0.65 0.57 0.60 12.86%

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