[AEMULUS] QoQ Annualized Quarter Result on 30-Sep-2017 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 3.86%
YoY- 376.09%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 40,300 41,374 37,764 40,068 37,762 32,716 22,384 48.15%
PBT 6,690 5,628 4,120 7,552 7,270 6,024 2,536 91.25%
Tax -29 -30 -32 -1 0 -24 -20 28.19%
NP 6,661 5,598 4,088 7,551 7,270 6,000 2,516 91.71%
-
NP to SH 6,661 5,598 4,088 7,551 7,270 6,000 2,516 91.71%
-
Tax Rate 0.43% 0.53% 0.78% 0.01% 0.00% 0.40% 0.79% -
Total Cost 33,638 35,776 33,676 32,517 30,492 26,716 19,868 42.19%
-
Net Worth 76,798 74,604 74,604 74,604 70,215 70,215 65,827 10.85%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 76,798 74,604 74,604 74,604 70,215 70,215 65,827 10.85%
NOSH 548,562 438,850 438,850 438,850 438,850 438,850 438,850 16.08%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.53% 13.53% 10.83% 18.85% 19.25% 18.34% 11.24% -
ROE 8.67% 7.50% 5.48% 10.12% 10.35% 8.55% 3.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.35 9.43 8.61 9.13 8.60 7.45 5.10 27.67%
EPS 1.21 1.28 0.92 1.72 1.65 1.36 0.56 67.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.17 0.17 0.16 0.16 0.15 -4.50%
Adjusted Per Share Value based on latest NOSH - 438,850
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.00 6.16 5.62 5.96 5.62 4.87 3.33 48.23%
EPS 0.99 0.83 0.61 1.12 1.08 0.89 0.37 93.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1111 0.1111 0.1111 0.1045 0.1045 0.098 10.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.375 0.38 0.655 0.605 0.50 0.35 0.21 -
P/RPS 5.10 4.03 7.61 6.63 5.81 4.69 4.12 15.33%
P/EPS 30.88 29.79 70.31 35.16 30.18 25.60 36.63 -10.78%
EY 3.24 3.36 1.42 2.84 3.31 3.91 2.73 12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.24 3.85 3.56 3.13 2.19 1.40 54.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 08/02/18 16/11/17 17/08/17 18/05/17 23/02/17 -
Price 0.405 0.36 0.57 0.66 0.69 0.525 0.32 -
P/RPS 5.51 3.82 6.62 7.23 8.02 7.04 6.27 -8.27%
P/EPS 33.35 28.22 61.19 38.36 41.65 38.40 55.82 -29.13%
EY 3.00 3.54 1.63 2.61 2.40 2.60 1.79 41.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.12 3.35 3.88 4.31 3.28 2.13 22.62%

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