[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2023 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 73.9%
YoY- 25.27%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 40,904 35,353 32,326 27,360 25,098 25,325 30,272 22.15%
PBT -22,320 -11,350 -11,100 -14,204 -54,374 -21,457 -18,620 12.80%
Tax 510 -118 -116 -60 -282 -354 -298 -
NP -21,810 -11,469 -11,216 -14,264 -54,656 -21,812 -18,918 9.91%
-
NP to SH -21,810 -11,469 -11,216 -14,264 -54,656 -21,812 -18,918 9.91%
-
Tax Rate - - - - - - - -
Total Cost 62,714 46,822 43,542 41,624 79,754 47,137 49,190 17.52%
-
Net Worth 113,825 127,194 127,190 134,013 133,694 173,756 180,418 -26.37%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 113,825 127,194 127,190 134,013 133,694 173,756 180,418 -26.37%
NOSH 671,338 671,308 670,099 670,099 669,384 669,384 668,489 0.28%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -53.32% -32.44% -34.70% -52.13% -217.77% -86.13% -62.49% -
ROE -19.16% -9.02% -8.82% -10.64% -40.88% -12.55% -10.49% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.11 5.28 4.83 4.08 3.75 3.79 4.53 22.00%
EPS -3.26 -1.71 -1.68 -2.12 -8.18 -3.27 -2.84 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.19 0.20 0.20 0.26 0.27 -26.47%
Adjusted Per Share Value based on latest NOSH - 670,099
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.09 5.26 4.81 4.07 3.74 3.77 4.51 22.10%
EPS -3.25 -1.71 -1.67 -2.12 -8.14 -3.25 -2.82 9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1694 0.1893 0.1893 0.1995 0.199 0.2586 0.2686 -26.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.27 0.38 0.385 0.315 0.32 0.315 0.37 -
P/RPS 4.42 7.20 7.97 7.71 8.52 8.31 8.17 -33.53%
P/EPS -8.29 -22.18 -22.98 -14.80 -3.91 -9.65 -13.07 -26.11%
EY -12.06 -4.51 -4.35 -6.76 -25.55 -10.36 -7.65 35.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.00 2.03 1.57 1.60 1.21 1.37 10.40%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 26/08/24 14/05/24 20/02/24 30/11/23 08/08/23 09/05/23 -
Price 0.25 0.295 0.365 0.33 0.25 0.34 0.34 -
P/RPS 4.09 5.59 7.56 8.08 6.66 8.97 7.51 -33.23%
P/EPS -7.67 -17.22 -21.78 -15.50 -3.06 -10.42 -12.01 -25.77%
EY -13.03 -5.81 -4.59 -6.45 -32.70 -9.60 -8.33 34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.55 1.92 1.65 1.25 1.31 1.26 10.79%

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