[AEMULUS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 123.0%
YoY- 133.49%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,068 28,322 16,358 5,596 21,984 15,988 10,492 144.12%
PBT 7,552 5,453 3,012 634 -2,654 -819 -1,314 -
Tax -1 0 -12 -5 -81 -98 -83 -94.73%
NP 7,551 5,453 3,000 629 -2,735 -917 -1,397 -
-
NP to SH 7,551 5,453 3,000 629 -2,735 -917 -1,397 -
-
Tax Rate 0.01% 0.00% 0.40% 0.79% - - - -
Total Cost 32,517 22,869 13,358 4,967 24,719 16,905 11,889 95.45%
-
Net Worth 74,604 70,215 70,215 65,827 66,169 65,500 65,484 9.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 74,604 70,215 70,215 65,827 66,169 65,500 65,484 9.07%
NOSH 438,850 438,850 438,850 438,850 441,129 436,666 436,562 0.34%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.85% 19.25% 18.34% 11.24% -12.44% -5.74% -13.31% -
ROE 10.12% 7.77% 4.27% 0.96% -4.13% -1.40% -2.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.13 6.45 3.73 1.28 4.98 3.66 2.40 143.49%
EPS 1.72 1.24 0.68 0.14 -0.62 -0.21 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 438,850
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.96 4.22 2.44 0.83 3.27 2.38 1.56 144.18%
EPS 1.12 0.81 0.45 0.09 -0.41 -0.14 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1045 0.1045 0.098 0.0985 0.0975 0.0975 9.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.605 0.50 0.35 0.21 0.26 0.325 0.375 -
P/RPS 6.63 7.75 9.39 16.47 5.22 8.88 15.60 -43.44%
P/EPS 35.16 40.24 51.20 146.52 -41.94 -154.76 -117.19 -
EY 2.84 2.49 1.95 0.68 -2.38 -0.65 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 3.13 2.19 1.40 1.73 2.17 2.50 26.54%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 18/05/17 23/02/17 18/11/16 12/08/16 16/05/16 -
Price 0.66 0.69 0.525 0.32 0.205 0.32 0.315 -
P/RPS 7.23 10.69 14.08 25.10 4.11 8.74 13.11 -32.72%
P/EPS 38.36 55.53 76.80 223.26 -33.06 -152.38 -98.44 -
EY 2.61 1.80 1.30 0.45 -3.02 -0.66 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.31 3.28 2.13 1.37 2.13 2.10 50.51%

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