[AEM] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 22,957 30,370 24,103 27,382 27,406 31,989 32,747 -21.14% QoQ % -24.41% 26.00% -11.98% -0.09% -14.33% -2.31% - Horiz. % 70.10% 92.74% 73.60% 83.62% 83.69% 97.69% 100.00%
PBT -5,650 -9,831 1,394 -2,363 -10,480 -44,342 -7,628 -18.18% QoQ % 42.53% -805.24% 158.99% 77.45% 76.37% -481.31% - Horiz. % 74.07% 128.88% -18.27% 30.98% 137.39% 581.31% 100.00%
Tax 0 -86 0 0 0 0 -2 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 4,300.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -5,650 -9,917 1,394 -2,363 -10,480 -44,342 -7,630 -18.20% QoQ % 43.03% -811.41% 158.99% 77.45% 76.37% -481.15% - Horiz. % 74.05% 129.97% -18.27% 30.97% 137.35% 581.15% 100.00%
NP to SH -5,650 -9,917 1,394 -2,363 -10,480 -44,342 -7,630 -18.20% QoQ % 43.03% -811.41% 158.99% 77.45% 76.37% -481.15% - Horiz. % 74.05% 129.97% -18.27% 30.97% 137.35% 581.15% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 28,607 40,287 22,709 29,745 37,886 76,331 40,377 -20.58% QoQ % -28.99% 77.41% -23.65% -21.49% -50.37% 89.05% - Horiz. % 70.85% 99.78% 56.24% 73.67% 93.83% 189.05% 100.00%
Net Worth 64,905 86,540 86,540 86,540 86,540 78,577 82,668 -14.93% QoQ % -25.00% 0.00% 0.00% 0.00% 10.13% -4.95% - Horiz. % 78.51% 104.68% 104.68% 104.68% 104.68% 95.05% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 64,905 86,540 86,540 86,540 86,540 78,577 82,668 -14.93% QoQ % -25.00% 0.00% 0.00% 0.00% 10.13% -4.95% - Horiz. % 78.51% 104.68% 104.68% 104.68% 104.68% 95.05% 100.00%
NOSH 2,163,504 2,163,504 2,163,504 2,163,504 2,163,504 1,571,542 1,377,809 35.21% QoQ % 0.00% 0.00% 0.00% 0.00% 37.67% 14.06% - Horiz. % 157.02% 157.02% 157.02% 157.02% 157.02% 114.06% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -24.61 % -32.65 % 5.78 % -8.63 % -38.24 % -138.62 % -23.30 % 3.72% QoQ % 24.62% -664.88% 166.98% 77.43% 72.41% -494.94% - Horiz. % 105.62% 140.13% -24.81% 37.04% 164.12% 594.94% 100.00%
ROE -8.71 % -11.46 % 1.61 % -2.73 % -12.11 % -56.43 % -9.23 % -3.80% QoQ % 24.00% -811.80% 158.97% 77.46% 78.54% -511.38% - Horiz. % 94.37% 124.16% -17.44% 29.58% 131.20% 611.38% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.06 1.40 1.11 1.27 1.27 2.04 2.38 -41.77% QoQ % -24.29% 26.13% -12.60% 0.00% -37.75% -14.29% - Horiz. % 44.54% 58.82% 46.64% 53.36% 53.36% 85.71% 100.00%
EPS 0.26 -0.46 0.06 -0.11 -0.48 -2.82 -0.55 - QoQ % 156.52% -866.67% 154.55% 77.08% 82.98% -412.73% - Horiz. % -47.27% 83.64% -10.91% 20.00% 87.27% 512.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0300 0.0400 0.0400 0.0400 0.0400 0.0500 0.0600 -37.08% QoQ % -25.00% 0.00% 0.00% 0.00% -20.00% -16.67% - Horiz. % 50.00% 66.67% 66.67% 66.67% 66.67% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 216,362 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.61 14.04 11.14 12.66 12.67 14.78 15.14 -21.15% QoQ % -24.43% 26.03% -12.01% -0.08% -14.28% -2.38% - Horiz. % 70.08% 92.73% 73.58% 83.62% 83.69% 97.62% 100.00%
EPS -2.61 -4.58 0.64 -1.09 -4.84 -20.49 -3.53 -18.28% QoQ % 43.01% -815.62% 158.72% 77.48% 76.38% -480.45% - Horiz. % 73.94% 129.75% -18.13% 30.88% 137.11% 580.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3000 0.4000 0.4000 0.4000 0.4000 0.3632 0.3821 -14.93% QoQ % -25.00% 0.00% 0.00% 0.00% 10.13% -4.95% - Horiz. % 78.51% 104.68% 104.68% 104.68% 104.68% 95.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0150 0.0150 0.0250 0.0200 0.0250 0.0200 0.0300 -
P/RPS 1.41 1.07 2.24 1.58 1.97 0.98 1.26 7.81% QoQ % 31.78% -52.23% 41.77% -19.80% 101.02% -22.22% - Horiz. % 111.90% 84.92% 177.78% 125.40% 156.35% 77.78% 100.00%
P/EPS -5.74 -3.27 38.80 -18.31 -5.16 -0.71 -5.42 3.91% QoQ % -75.54% -108.43% 311.91% -254.84% -626.76% 86.90% - Horiz. % 105.90% 60.33% -715.87% 337.82% 95.20% 13.10% 100.00%
EY -17.41 -30.56 2.58 -5.46 -19.38 -141.08 -18.46 -3.84% QoQ % 43.03% -1,284.50% 147.25% 71.83% 86.26% -664.25% - Horiz. % 94.31% 165.55% -13.98% 29.58% 104.98% 764.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.38 0.63 0.50 0.63 0.40 0.50 - QoQ % 31.58% -39.68% 26.00% -20.63% 57.50% -20.00% - Horiz. % 100.00% 76.00% 126.00% 100.00% 126.00% 80.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 24/02/23 30/11/22 26/08/22 31/05/22 18/05/22 -
Price 0.0150 0.0200 0.0250 0.0250 0.0150 0.0300 0.0350 -
P/RPS 1.41 1.42 2.24 1.98 1.18 1.47 1.47 -2.75% QoQ % -0.70% -36.61% 13.13% 67.80% -19.73% 0.00% - Horiz. % 95.92% 96.60% 152.38% 134.69% 80.27% 100.00% 100.00%
P/EPS -5.74 -4.36 38.80 -22.89 -3.10 -1.06 -6.32 -6.23% QoQ % -31.65% -111.24% 269.51% -638.39% -192.45% 83.23% - Horiz. % 90.82% 68.99% -613.92% 362.18% 49.05% 16.77% 100.00%
EY -17.41 -22.92 2.58 -4.37 -32.29 -94.05 -15.82 6.61% QoQ % 24.04% -988.37% 159.04% 86.47% 65.67% -494.50% - Horiz. % 110.05% 144.88% -16.31% 27.62% 204.11% 594.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.50 0.63 0.63 0.38 0.60 0.58 -9.45% QoQ % 0.00% -20.63% 0.00% 65.79% -36.67% 3.45% - Horiz. % 86.21% 86.21% 108.62% 108.62% 65.52% 103.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEM-Q22023 (Final).pdf 
