[AEMULUS] QoQ TTM 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- -72.34%
YoY- -66.79%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 27,850 24,876 21,984 24,709 32,021 24,233 21,529 18.70%
PBT 1,675 -197 -2,653 1,353 4,509 4,001 5,823 -56.39%
Tax -11 -31 -82 -137 -112 -85 -29 -47.56%
NP 1,664 -228 -2,735 1,216 4,397 3,916 5,794 -56.43%
-
NP to SH 1,664 -228 -2,735 1,216 4,397 3,916 5,794 -56.43%
-
Tax Rate 0.66% - - 10.13% 2.48% 2.12% 0.50% -
Total Cost 26,186 25,104 24,719 23,493 27,624 20,317 15,735 40.38%
-
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 5.97% -0.92% -12.44% 4.92% 13.73% 16.16% 26.91% -
ROE 2.37% -0.35% -4.11% 1.86% 6.70% 5.98% 8.57% -
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 6.35 5.67 4.96 5.66 7.32 5.55 6.05 3.27%
EPS 0.38 -0.05 -0.62 0.28 1.01 0.90 1.63 -62.08%
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 4.15 3.70 3.27 3.68 4.77 3.61 3.20 18.90%
EPS 0.25 -0.03 -0.41 0.18 0.65 0.58 0.86 -56.08%
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 5.52 3.70 5.24 5.74 5.12 9.19 8.18 -23.04%
P/EPS 92.31 -404.20 -42.15 116.63 37.29 56.88 30.39 109.59%
EY 1.08 -0.25 -2.37 0.86 2.68 1.76 3.29 -52.38%
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 - - -
Price 0.525 0.32 0.205 0.32 0.315 0.00 0.00 -
P/RPS 8.27 5.65 4.13 5.65 4.30 0.00 0.00 -
P/EPS 138.46 -615.93 -33.24 114.83 31.33 0.00 0.00 -
EY 0.72 -0.16 -3.01 0.87 3.19 0.00 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 0.00 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