[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -23.43%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 28,833 28,382 31,682 30,952 36,958 40,300 41,374 -21.37%
PBT -3,149 762 3,060 4,152 5,337 6,690 5,628 -
Tax -66 -93 -68 -96 -40 -29 -30 69.07%
NP -3,215 669 2,992 4,056 5,297 6,661 5,598 -
-
NP to SH -3,215 669 2,992 4,056 5,297 6,661 5,598 -
-
Tax Rate - 12.20% 2.22% 2.31% 0.75% 0.43% 0.53% -
Total Cost 32,048 27,713 28,690 26,896 31,661 33,638 35,776 -7.06%
-
Net Worth 76,817 76,809 76,809 76,809 76,798 76,798 74,604 1.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 1,097 - - -
Div Payout % - - - - 20.71% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 76,817 76,809 76,809 76,809 76,798 76,798 74,604 1.96%
NOSH 549,476 548,899 548,899 548,899 548,899 548,562 438,850 16.15%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.15% 2.36% 9.44% 13.10% 14.33% 16.53% 13.53% -
ROE -4.19% 0.87% 3.90% 5.28% 6.90% 8.67% 7.50% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.25 5.17 5.77 5.64 6.74 7.35 9.43 -32.30%
EPS -0.59 0.12 0.54 0.72 0.97 1.21 1.28 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.14 0.14 0.17 -12.13%
Adjusted Per Share Value based on latest NOSH - 548,899
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.29 4.22 4.72 4.61 5.50 6.00 6.16 -21.41%
EPS -0.48 0.10 0.45 0.60 0.79 0.99 0.83 -
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1143 0.1143 0.1143 0.1143 0.1143 0.1143 0.1111 1.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.18 0.24 0.22 0.355 0.375 0.38 -
P/RPS 5.14 3.48 4.16 3.90 5.27 5.10 4.03 17.59%
P/EPS -46.08 147.54 44.01 29.76 36.76 30.88 29.79 -
EY -2.17 0.68 2.27 3.36 2.72 3.24 3.36 -
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 1.93 1.29 1.71 1.57 2.54 2.68 2.24 -9.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 16/05/19 22/02/19 23/11/18 16/08/18 15/05/18 -
Price 0.26 0.30 0.205 0.26 0.295 0.405 0.36 -
P/RPS 4.95 5.80 3.55 4.61 4.38 5.51 3.82 18.83%
P/EPS -44.37 245.90 37.59 35.17 30.55 33.35 28.22 -
EY -2.25 0.41 2.66 2.84 3.27 3.00 3.54 -
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 1.86 2.14 1.46 1.86 2.11 2.89 2.12 -8.34%

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