[AEMULUS] QoQ Quarter Result on 31-Dec-2021 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 11.23%
YoY- 200.07%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,216 17,035 19,205 18,580 17,303 16,358 15,942 9.28%
PBT 1,794 1,772 4,335 4,563 4,632 2,832 2,238 -13.69%
Tax -119 -70 276 -35 -561 -121 -80 30.27%
NP 1,675 1,702 4,611 4,528 4,071 2,711 2,158 -15.52%
-
NP to SH 1,675 1,702 4,611 4,528 4,071 2,711 2,158 -15.52%
-
Tax Rate 6.63% 3.95% -6.37% 0.77% 12.11% 4.27% 3.57% -
Total Cost 16,541 15,333 14,594 14,052 13,232 13,647 13,784 12.91%
-
Net Worth 190,258 189,104 186,856 229,938 115,041 109,000 109,000 44.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 190,258 189,104 186,856 229,938 115,041 109,000 109,000 44.92%
NOSH 667,830 667,830 667,464 667,464 606,004 605,962 605,962 6.68%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.20% 9.99% 24.01% 24.37% 23.53% 16.57% 13.54% -
ROE 0.88% 0.90% 2.47% 1.97% 3.54% 2.49% 1.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.78 2.61 2.98 2.99 2.86 2.70 2.63 3.76%
EPS 0.26 0.26 0.72 0.73 0.68 0.45 0.36 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.37 0.19 0.18 0.18 37.39%
Adjusted Per Share Value based on latest NOSH - 667,464
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.71 2.54 2.86 2.77 2.58 2.44 2.37 9.33%
EPS 0.25 0.25 0.69 0.67 0.61 0.40 0.32 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2832 0.2815 0.2781 0.3423 0.1712 0.1623 0.1623 44.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.39 0.61 0.755 1.22 1.05 0.825 0.805 -
P/RPS 14.05 23.35 25.33 40.81 36.74 30.54 30.58 -40.42%
P/EPS 152.75 233.71 105.50 167.44 156.17 184.28 225.89 -22.94%
EY 0.65 0.43 0.95 0.60 0.64 0.54 0.44 29.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.10 2.60 3.30 5.53 4.58 4.47 -55.17%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 27/07/22 28/04/22 08/02/22 08/11/21 29/07/21 04/05/21 -
Price 0.405 0.59 0.66 0.985 1.18 1.03 0.90 -
P/RPS 14.59 22.58 22.14 32.95 41.29 38.13 34.19 -43.28%
P/EPS 158.63 226.05 92.23 135.19 175.50 230.07 252.55 -26.63%
EY 0.63 0.44 1.08 0.74 0.57 0.43 0.40 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.03 2.28 2.66 6.21 5.72 5.00 -57.16%

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