[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -147.96%
YoY- -296.55%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,320 16,140 14,090 17,436 28,833 28,382 31,682 -28.02%
PBT -3,321 -6,133 -9,412 -7,924 -3,149 762 3,060 -
Tax -291 -68 -64 -48 -66 -93 -68 162.88%
NP -3,612 -6,201 -9,476 -7,972 -3,215 669 2,992 -
-
NP to SH -3,612 -6,201 -9,476 -7,972 -3,215 669 2,992 -
-
Tax Rate - - - - - 12.20% 2.22% -
Total Cost 22,932 22,341 23,566 25,408 32,048 27,713 28,690 -13.83%
-
Net Worth 99,313 71,364 71,364 71,364 76,817 76,809 76,809 18.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 99,313 71,364 71,364 71,364 76,817 76,809 76,809 18.62%
NOSH 604,623 549,476 549,476 549,476 549,476 548,899 548,899 6.63%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -18.70% -38.42% -67.25% -45.72% -11.15% 2.36% 9.44% -
ROE -3.64% -8.69% -13.28% -11.17% -4.19% 0.87% 3.90% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.50 2.94 2.57 3.18 5.25 5.17 5.77 -28.27%
EPS -0.65 -1.13 -1.74 -1.48 -0.59 0.12 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.13 0.13 0.13 0.14 0.14 0.14 18.18%
Adjusted Per Share Value based on latest NOSH - 549,476
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.88 2.40 2.10 2.60 4.29 4.22 4.72 -27.99%
EPS -0.54 -0.92 -1.41 -1.19 -0.48 0.10 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1062 0.1062 0.1062 0.1143 0.1143 0.1143 18.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.625 0.315 0.165 0.225 0.27 0.18 0.24 -
P/RPS 17.85 10.71 6.43 7.08 5.14 3.48 4.16 163.35%
P/EPS -95.47 -27.88 -9.56 -15.49 -46.08 147.54 44.01 -
EY -1.05 -3.59 -10.46 -6.45 -2.17 0.68 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 2.42 1.27 1.73 1.93 1.29 1.71 60.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 13/11/20 23/07/20 22/05/20 20/02/20 21/11/19 22/08/19 16/05/19 -
Price 0.835 0.30 0.22 0.185 0.26 0.30 0.205 -
P/RPS 23.85 10.20 8.57 5.82 4.95 5.80 3.55 254.81%
P/EPS -127.55 -26.56 -12.74 -12.74 -44.37 245.90 37.59 -
EY -0.78 -3.77 -7.85 -7.85 -2.25 0.41 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 2.31 1.69 1.42 1.86 2.14 1.46 115.70%

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