[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -45.86%
YoY- 62.48%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 36,958 40,300 41,374 37,764 40,068 37,762 32,716 8.45%
PBT 5,337 6,690 5,628 4,120 7,552 7,270 6,024 -7.74%
Tax -40 -29 -30 -32 -1 0 -24 40.52%
NP 5,297 6,661 5,598 4,088 7,551 7,270 6,000 -7.96%
-
NP to SH 5,297 6,661 5,598 4,088 7,551 7,270 6,000 -7.96%
-
Tax Rate 0.75% 0.43% 0.53% 0.78% 0.01% 0.00% 0.40% -
Total Cost 31,661 33,638 35,776 33,676 32,517 30,492 26,716 11.97%
-
Net Worth 76,798 76,798 74,604 74,604 74,604 70,215 70,215 6.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,097 - - - - - - -
Div Payout % 20.71% - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 76,798 76,798 74,604 74,604 74,604 70,215 70,215 6.15%
NOSH 548,899 548,562 438,850 438,850 438,850 438,850 438,850 16.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.33% 16.53% 13.53% 10.83% 18.85% 19.25% 18.34% -
ROE 6.90% 8.67% 7.50% 5.48% 10.12% 10.35% 8.55% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.74 7.35 9.43 8.61 9.13 8.60 7.45 -6.45%
EPS 0.97 1.21 1.28 0.92 1.72 1.65 1.36 -20.15%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.17 0.17 0.17 0.16 0.16 -8.50%
Adjusted Per Share Value based on latest NOSH - 438,850
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.50 6.00 6.16 5.62 5.96 5.62 4.87 8.44%
EPS 0.79 0.99 0.83 0.61 1.12 1.08 0.89 -7.63%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1143 0.1111 0.1111 0.1111 0.1045 0.1045 6.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.355 0.375 0.38 0.655 0.605 0.50 0.35 -
P/RPS 5.27 5.10 4.03 7.61 6.63 5.81 4.69 8.07%
P/EPS 36.76 30.88 29.79 70.31 35.16 30.18 25.60 27.25%
EY 2.72 3.24 3.36 1.42 2.84 3.31 3.91 -21.47%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.68 2.24 3.85 3.56 3.13 2.19 10.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 16/08/18 15/05/18 08/02/18 16/11/17 17/08/17 18/05/17 -
Price 0.295 0.405 0.36 0.57 0.66 0.69 0.525 -
P/RPS 4.38 5.51 3.82 6.62 7.23 8.02 7.04 -27.10%
P/EPS 30.55 33.35 28.22 61.19 38.36 41.65 38.40 -14.12%
EY 3.27 3.00 3.54 1.63 2.61 2.40 2.60 16.49%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.89 2.12 3.35 3.88 4.31 3.28 -25.46%

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