[AEMULUS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 25.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,596 21,984 15,988 10,492 2,704 32,591 23,870 -61.81%
PBT 634 -2,654 -819 -1,314 -1,822 9,142 6,970 -79.62%
Tax -5 -81 -98 -83 -56 -35 4 -
NP 629 -2,735 -917 -1,397 -1,878 9,107 6,974 -79.74%
-
NP to SH 629 -2,735 -917 -1,397 -1,878 9,107 6,974 -79.74%
-
Tax Rate 0.79% - - - - 0.38% -0.06% -
Total Cost 4,967 24,719 16,905 11,889 4,582 23,484 16,896 -55.62%
-
Net Worth 65,827 66,169 65,500 65,484 65,511 67,328 42,054 34.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 65,827 66,169 65,500 65,484 65,511 67,328 42,054 34.62%
NOSH 438,850 441,129 436,666 436,562 436,744 354,357 350,452 16.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.24% -12.44% -5.74% -13.31% -69.45% 27.94% 29.22% -
ROE 0.96% -4.13% -1.40% -2.13% -2.87% 13.53% 16.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.28 4.98 3.66 2.40 0.62 9.20 6.81 -67.02%
EPS 0.14 -0.62 -0.21 -0.32 -0.43 2.57 1.99 -82.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.19 0.12 15.96%
Adjusted Per Share Value based on latest NOSH - 437,272
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.83 3.27 2.38 1.56 0.40 4.85 3.55 -61.88%
EPS 0.09 -0.41 -0.14 -0.21 -0.28 1.36 1.04 -80.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.0985 0.0975 0.0975 0.0975 0.1002 0.0626 34.64%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - -
Price 0.21 0.26 0.325 0.375 0.51 0.495 0.00 -
P/RPS 16.47 5.22 8.88 15.60 82.37 5.38 0.00 -
P/EPS 146.52 -41.94 -154.76 -117.19 -118.60 19.26 0.00 -
EY 0.68 -2.38 -0.65 -0.85 -0.84 5.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.73 2.17 2.50 3.40 2.61 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 18/11/16 12/08/16 16/05/16 15/02/16 13/11/15 10/09/15 -
Price 0.32 0.205 0.32 0.315 0.44 0.585 0.00 -
P/RPS 25.10 4.11 8.74 13.11 71.07 6.36 0.00 -
P/EPS 223.26 -33.06 -152.38 -98.44 -102.33 22.76 0.00 -
EY 0.45 -3.02 -0.66 -1.02 -0.98 4.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.37 2.13 2.10 2.93 3.08 0.00 -

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