[AEMULUS] QoQ Quarter Result on 30-Jun-2016 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- -0.21%
YoY- -86.89%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 10,762 5,596 5,996 5,496 7,788 2,704 8,721 15.03%
PBT 2,380 634 -1,835 496 508 -1,822 2,172 6.28%
Tax -7 -5 17 -16 -27 -56 -38 -67.59%
NP 2,373 629 -1,818 480 481 -1,878 2,134 7.32%
-
NP to SH 2,373 629 -1,818 480 481 -1,878 2,134 7.32%
-
Tax Rate 0.29% 0.79% - 3.23% 5.31% - 1.75% -
Total Cost 8,389 4,967 7,814 5,016 7,307 4,582 6,587 17.47%
-
Net Worth 70,215 65,827 66,512 65,454 65,590 65,511 67,576 2.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 70,215 65,827 66,512 65,454 65,590 65,511 67,576 2.58%
NOSH 438,850 438,850 443,414 436,363 437,272 436,744 355,666 15.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 22.05% 11.24% -30.32% 8.73% 6.18% -69.45% 24.47% -
ROE 3.38% 0.96% -2.73% 0.73% 0.73% -2.87% 3.16% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.45 1.28 1.35 1.26 1.78 0.62 2.45 0.00%
EPS 0.54 0.14 -0.41 0.11 0.11 -0.43 0.60 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.19 -10.81%
Adjusted Per Share Value based on latest NOSH - 436,363
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.60 0.83 0.89 0.82 1.16 0.40 1.30 14.83%
EPS 0.35 0.09 -0.27 0.07 0.07 -0.28 0.32 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.098 0.099 0.0974 0.0976 0.0975 0.1006 2.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.35 0.21 0.26 0.325 0.375 0.51 0.495 -
P/RPS 14.27 16.47 19.23 25.80 21.06 82.37 20.19 -20.63%
P/EPS 64.73 146.52 -63.41 295.45 340.91 -118.60 82.50 -14.91%
EY 1.54 0.68 -1.58 0.34 0.29 -0.84 1.21 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.40 1.73 2.17 2.50 3.40 2.61 -11.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 23/02/17 18/11/16 12/08/16 16/05/16 15/02/16 13/11/15 -
Price 0.525 0.32 0.205 0.32 0.315 0.44 0.585 -
P/RPS 21.41 25.10 15.16 25.41 17.69 71.07 23.86 -6.96%
P/EPS 97.09 223.26 -50.00 290.91 286.36 -102.33 97.50 -0.28%
EY 1.03 0.45 -2.00 0.34 0.35 -0.98 1.03 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 2.13 1.37 2.13 2.10 2.93 3.08 4.27%

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