[AEMULUS] QoQ Annualized Quarter Result on 30-Jun-2023 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Jun-2023 [#3]
Profit Trend
QoQ- -15.3%
YoY- -250.9%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 32,326 27,360 25,098 25,325 30,272 39,396 73,035 -41.89%
PBT -11,100 -14,204 -54,374 -21,457 -18,620 -18,844 12,463 -
Tax -116 -60 -282 -354 -298 -244 53 -
NP -11,216 -14,264 -54,656 -21,812 -18,918 -19,088 12,516 -
-
NP to SH -11,216 -14,264 -54,656 -21,812 -18,918 -19,088 12,516 -
-
Tax Rate - - - - - - -0.43% -
Total Cost 43,542 41,624 79,754 47,137 49,190 58,484 60,519 -19.69%
-
Net Worth 127,190 134,013 133,694 173,756 180,418 185,424 190,258 -23.52%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 127,190 134,013 133,694 173,756 180,418 185,424 190,258 -23.52%
NOSH 670,099 670,099 669,384 669,384 668,489 668,030 667,830 0.22%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -34.70% -52.13% -217.77% -86.13% -62.49% -48.45% 17.14% -
ROE -8.82% -10.64% -40.88% -12.55% -10.49% -10.29% 6.58% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.83 4.08 3.75 3.79 4.53 6.16 11.13 -42.65%
EPS -1.68 -2.12 -8.18 -3.27 -2.84 -3.00 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.20 0.26 0.27 0.29 0.29 -24.54%
Adjusted Per Share Value based on latest NOSH - 669,384
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.81 4.07 3.74 3.77 4.51 5.86 10.87 -41.90%
EPS -1.67 -2.12 -8.14 -3.25 -2.82 -2.84 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1995 0.199 0.2586 0.2686 0.276 0.2832 -23.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.385 0.315 0.32 0.315 0.37 0.475 0.39 -
P/RPS 7.97 7.71 8.52 8.31 8.17 7.71 3.50 72.99%
P/EPS -22.98 -14.80 -3.91 -9.65 -13.07 -15.91 20.44 -
EY -4.35 -6.76 -25.55 -10.36 -7.65 -6.28 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.57 1.60 1.21 1.37 1.64 1.34 31.87%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 14/05/24 20/02/24 30/11/23 08/08/23 09/05/23 07/02/23 16/11/22 -
Price 0.365 0.33 0.25 0.34 0.34 0.455 0.405 -
P/RPS 7.56 8.08 6.66 8.97 7.51 7.38 3.64 62.71%
P/EPS -21.78 -15.50 -3.06 -10.42 -12.01 -15.24 21.23 -
EY -4.59 -6.45 -32.70 -9.60 -8.33 -6.56 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.65 1.25 1.31 1.26 1.57 1.40 23.41%

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