[AEMULUS] QoQ Annualized Quarter Result on 30-Sep-2022 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Sep-2022 [#4]
Profit Trend
QoQ- -13.41%
YoY- 19.77%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized 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 25,325 30,272 39,396 73,035 73,092 75,570 74,320 -51.31%
PBT -21,457 -18,620 -18,844 12,463 14,225 17,796 18,252 -
Tax -354 -298 -244 53 229 482 -140 85.91%
NP -21,812 -18,918 -19,088 12,516 14,454 18,278 18,112 -
-
NP to SH -21,812 -18,918 -19,088 12,516 14,454 18,278 18,112 -
-
Tax Rate - - - -0.43% -1.61% -2.71% 0.77% -
Total Cost 47,137 49,190 58,484 60,519 58,637 57,292 56,208 -11.09%
-
Net Worth 173,756 180,418 185,424 190,258 189,104 186,856 229,938 -17.07%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 173,756 180,418 185,424 190,258 189,104 186,856 229,938 -17.07%
NOSH 669,384 668,489 668,030 667,830 667,830 667,464 667,464 0.19%
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 -86.13% -62.49% -48.45% 17.14% 19.78% 24.19% 24.37% -
ROE -12.55% -10.49% -10.29% 6.58% 7.64% 9.78% 7.88% -
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 3.79 4.53 6.16 11.13 11.21 11.73 11.96 -53.61%
EPS -3.27 -2.84 -3.00 1.91 2.21 2.84 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.29 0.29 0.29 0.29 0.37 -21.01%
Adjusted Per Share Value based on latest NOSH - 667,830
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.77 4.51 5.86 10.87 10.88 11.25 11.06 -51.29%
EPS -3.25 -2.82 -2.84 1.86 2.15 2.72 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2686 0.276 0.2832 0.2815 0.2781 0.3423 -17.09%
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 0.315 0.37 0.475 0.39 0.61 0.755 1.22 -
P/RPS 8.31 8.17 7.71 3.50 5.44 6.44 10.20 -12.80%
P/EPS -9.65 -13.07 -15.91 20.44 27.52 26.62 41.86 -
EY -10.36 -7.65 -6.28 4.89 3.63 3.76 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 1.64 1.34 2.10 2.60 3.30 -48.86%
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 08/08/23 09/05/23 07/02/23 16/11/22 27/07/22 28/04/22 08/02/22 -
Price 0.34 0.34 0.455 0.405 0.59 0.66 0.985 -
P/RPS 8.97 7.51 7.38 3.64 5.26 5.63 8.24 5.83%
P/EPS -10.42 -12.01 -15.24 21.23 26.62 23.27 33.80 -
EY -9.60 -8.33 -6.56 4.71 3.76 4.30 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.57 1.40 2.03 2.28 2.66 -37.71%

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