[AEMULUS] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 21.18%
YoY- 694.66%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 41,374 37,764 40,068 37,762 32,716 22,384 21,984 52.49%
PBT 5,628 4,120 7,552 7,270 6,024 2,536 -2,654 -
Tax -30 -32 -1 0 -24 -20 -81 -48.45%
NP 5,598 4,088 7,551 7,270 6,000 2,516 -2,735 -
-
NP to SH 5,598 4,088 7,551 7,270 6,000 2,516 -2,735 -
-
Tax Rate 0.53% 0.78% 0.01% 0.00% 0.40% 0.79% - -
Total Cost 35,776 33,676 32,517 30,492 26,716 19,868 24,719 27.97%
-
Net Worth 74,604 74,604 74,604 70,215 70,215 65,827 66,169 8.33%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 74,604 74,604 74,604 70,215 70,215 65,827 66,169 8.33%
NOSH 438,850 438,850 438,850 438,850 438,850 438,850 441,129 -0.34%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 13.53% 10.83% 18.85% 19.25% 18.34% 11.24% -12.44% -
ROE 7.50% 5.48% 10.12% 10.35% 8.55% 3.82% -4.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.43 8.61 9.13 8.60 7.45 5.10 4.98 53.11%
EPS 1.28 0.92 1.72 1.65 1.36 0.56 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.16 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 438,850
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.16 5.62 5.96 5.62 4.87 3.33 3.27 52.58%
EPS 0.83 0.61 1.12 1.08 0.89 0.37 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1111 0.1111 0.1045 0.1045 0.098 0.0985 8.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.38 0.655 0.605 0.50 0.35 0.21 0.26 -
P/RPS 4.03 7.61 6.63 5.81 4.69 4.12 5.22 -15.85%
P/EPS 29.79 70.31 35.16 30.18 25.60 36.63 -41.94 -
EY 3.36 1.42 2.84 3.31 3.91 2.73 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.85 3.56 3.13 2.19 1.40 1.73 18.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 08/02/18 16/11/17 17/08/17 18/05/17 23/02/17 18/11/16 -
Price 0.36 0.57 0.66 0.69 0.525 0.32 0.205 -
P/RPS 3.82 6.62 7.23 8.02 7.04 6.27 4.11 -4.76%
P/EPS 28.22 61.19 38.36 41.65 38.40 55.82 -33.06 -
EY 3.54 1.63 2.61 2.40 2.60 1.79 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.35 3.88 4.31 3.28 2.13 1.37 33.82%

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