[AEM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.34%
YoY- 126.75%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 23,869 19,691 21,944 21,973 26,669 25,676 24,297 -0.29%
PBT 905 -391 -1,472 356 157 -1,506 -1,858 -
Tax -88 0 0 0 0 0 0 -
NP 817 -391 -1,472 356 157 -1,506 -1,858 -
-
NP to SH 817 -391 -1,472 356 157 -1,506 -1,858 -
-
Tax Rate 9.72% - - 0.00% 0.00% - - -
Total Cost 23,052 20,082 23,416 21,617 26,512 27,182 26,155 -2.08%
-
Net Worth 45,655 39,099 24,533 25,294 24,935 25,413 29,237 7.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 45,655 39,099 24,533 25,294 24,935 25,413 29,237 7.70%
NOSH 240,294 186,190 94,358 93,684 92,352 94,124 94,314 16.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.42% -1.99% -6.71% 1.62% 0.59% -5.87% -7.65% -
ROE 1.79% -1.00% -6.00% 1.41% 0.63% -5.93% -6.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.93 10.58 23.26 23.45 28.88 27.28 25.76 -14.67%
EPS 0.34 -0.21 -1.56 0.38 0.17 -1.60 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.26 0.27 0.27 0.27 0.31 -7.82%
Adjusted Per Share Value based on latest NOSH - 92,857
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.03 9.10 10.14 10.16 12.33 11.87 11.23 -0.29%
EPS 0.38 -0.18 -0.68 0.16 0.07 -0.70 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.1807 0.1134 0.1169 0.1152 0.1175 0.1351 7.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.135 0.13 0.215 0.21 0.21 0.27 0.53 -
P/RPS 1.36 1.23 0.92 0.90 0.73 0.99 2.06 -6.68%
P/EPS 39.71 -61.90 -13.78 55.26 123.53 -16.88 -26.90 -
EY 2.52 -1.62 -7.26 1.81 0.81 -5.93 -3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.83 0.78 0.78 1.00 1.71 -13.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 20/08/13 30/08/12 25/08/11 18/08/10 -
Price 0.17 0.125 0.225 0.21 0.21 0.20 0.47 -
P/RPS 1.71 1.18 0.97 0.90 0.73 0.73 1.82 -1.03%
P/EPS 50.00 -59.52 -14.42 55.26 123.53 -12.50 -23.86 -
EY 2.00 -1.68 -6.93 1.81 0.81 -8.00 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.60 0.87 0.78 0.78 0.74 1.52 -8.52%

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