[AEMULUS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 38.47%
YoY- 376.09%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 30,225 20,687 9,441 40,068 28,322 16,358 5,596 208.79%
PBT 5,018 2,814 1,030 7,552 5,453 3,012 634 298.66%
Tax -22 -15 -8 -1 0 -12 -5 169.24%
NP 4,996 2,799 1,022 7,551 5,453 3,000 629 299.60%
-
NP to SH 4,996 2,799 1,022 7,551 5,453 3,000 629 299.60%
-
Tax Rate 0.44% 0.53% 0.78% 0.01% 0.00% 0.40% 0.79% -
Total Cost 25,229 17,888 8,419 32,517 22,869 13,358 4,967 196.36%
-
Net Worth 76,798 74,604 74,604 74,604 70,215 70,215 65,827 10.85%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 76,798 74,604 74,604 74,604 70,215 70,215 65,827 10.85%
NOSH 548,562 438,850 438,850 438,850 438,850 438,850 438,850 16.08%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.53% 13.53% 10.83% 18.85% 19.25% 18.34% 11.24% -
ROE 6.51% 3.75% 1.37% 10.12% 7.77% 4.27% 0.96% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.51 4.71 2.15 9.13 6.45 3.73 1.28 165.33%
EPS 0.91 0.64 0.23 1.72 1.24 0.68 0.14 249.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.17 0.17 0.16 0.16 0.15 -4.50%
Adjusted Per Share Value based on latest NOSH - 438,850
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.50 3.08 1.41 5.96 4.22 2.44 0.83 209.57%
EPS 0.74 0.42 0.15 1.12 0.81 0.45 0.09 308.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1111 0.1111 0.1111 0.1045 0.1045 0.098 10.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.375 0.38 0.655 0.605 0.50 0.35 0.21 -
P/RPS 6.81 8.06 30.45 6.63 7.75 9.39 16.47 -44.58%
P/EPS 41.18 59.58 281.26 35.16 40.24 51.20 146.52 -57.19%
EY 2.43 1.68 0.36 2.84 2.49 1.95 0.68 134.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.24 3.85 3.56 3.13 2.19 1.40 54.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 08/02/18 16/11/17 17/08/17 18/05/17 23/02/17 -
Price 0.405 0.36 0.57 0.66 0.69 0.525 0.32 -
P/RPS 7.35 7.64 26.50 7.23 10.69 14.08 25.10 -56.00%
P/EPS 44.47 56.44 244.76 38.36 55.53 76.80 223.26 -65.99%
EY 2.25 1.77 0.41 2.61 1.80 1.30 0.45 193.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.12 3.35 3.88 4.31 3.28 2.13 22.62%

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