[AEMULUS] QoQ Annualized Quarter Result on 30-Sep-2019 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Sep-2019 [#4]
Profit Trend
QoQ- -580.33%
YoY- -160.69%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,140 14,090 17,436 28,833 28,382 31,682 30,952 -35.24%
PBT -6,133 -9,412 -7,924 -3,149 762 3,060 4,152 -
Tax -68 -64 -48 -66 -93 -68 -96 -20.55%
NP -6,201 -9,476 -7,972 -3,215 669 2,992 4,056 -
-
NP to SH -6,201 -9,476 -7,972 -3,215 669 2,992 4,056 -
-
Tax Rate - - - - 12.20% 2.22% 2.31% -
Total Cost 22,341 23,566 25,408 32,048 27,713 28,690 26,896 -11.64%
-
Net Worth 71,364 71,364 71,364 76,817 76,809 76,809 76,809 -4.78%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 71,364 71,364 71,364 76,817 76,809 76,809 76,809 -4.78%
NOSH 549,476 549,476 549,476 549,476 548,899 548,899 548,899 0.07%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -38.42% -67.25% -45.72% -11.15% 2.36% 9.44% 13.10% -
ROE -8.69% -13.28% -11.17% -4.19% 0.87% 3.90% 5.28% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.94 2.57 3.18 5.25 5.17 5.77 5.64 -35.25%
EPS -1.13 -1.74 -1.48 -0.59 0.12 0.54 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.14 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 549,476
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.40 2.10 2.60 4.29 4.22 4.72 4.61 -35.31%
EPS -0.92 -1.41 -1.19 -0.48 0.10 0.45 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.1062 0.1062 0.1143 0.1143 0.1143 0.1143 -4.78%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.315 0.165 0.225 0.27 0.18 0.24 0.22 -
P/RPS 10.71 6.43 7.08 5.14 3.48 4.16 3.90 96.22%
P/EPS -27.88 -9.56 -15.49 -46.08 147.54 44.01 29.76 -
EY -3.59 -10.46 -6.45 -2.17 0.68 2.27 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.27 1.73 1.93 1.29 1.71 1.57 33.47%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 23/07/20 22/05/20 20/02/20 21/11/19 22/08/19 16/05/19 22/02/19 -
Price 0.30 0.22 0.185 0.26 0.30 0.205 0.26 -
P/RPS 10.20 8.57 5.82 4.95 5.80 3.55 4.61 69.88%
P/EPS -26.56 -12.74 -12.74 -44.37 245.90 37.59 35.17 -
EY -3.77 -7.85 -7.85 -2.25 0.41 2.66 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.69 1.42 1.86 2.14 1.46 1.86 15.55%

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