[AEMULUS] QoQ TTM Result on 30-Sep-2020 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
13-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 56.85%
YoY- -12.25%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 51,005 39,706 26,450 19,319 19,650 20,037 25,455 59.00%
PBT 7,927 5,201 238 -3,341 -8,322 -9,387 -6,171 -
Tax -509 -407 -347 -270 -47 -63 -53 352.43%
NP 7,418 4,794 -109 -3,611 -8,369 -9,450 -6,224 -
-
NP to SH 7,418 4,794 -109 -3,611 -8,369 -9,450 -6,224 -
-
Tax Rate 6.42% 7.83% 145.80% - - - - -
Total Cost 43,587 34,912 26,559 22,930 28,019 29,487 31,679 23.72%
-
Net Worth 109,000 109,000 104,717 99,313 71,364 71,364 71,364 32.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 109,000 109,000 104,717 99,313 71,364 71,364 71,364 32.66%
NOSH 605,962 605,962 604,623 604,623 549,476 549,476 549,476 6.74%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.54% 12.07% -0.41% -18.69% -42.59% -47.16% -24.45% -
ROE 6.81% 4.40% -0.10% -3.64% -11.73% -13.24% -8.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.42 6.56 4.80 3.50 3.58 3.65 4.64 48.82%
EPS 1.22 0.79 -0.02 -0.65 -1.52 -1.72 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.18 0.13 0.13 0.13 24.25%
Adjusted Per Share Value based on latest NOSH - 604,623
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.59 5.91 3.94 2.88 2.93 2.98 3.79 58.94%
EPS 1.10 0.71 -0.02 -0.54 -1.25 -1.41 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1623 0.1623 0.1559 0.1478 0.1062 0.1062 0.1062 32.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.825 0.805 0.605 0.625 0.315 0.165 0.225 -
P/RPS 9.79 12.28 12.61 17.85 8.80 4.52 4.85 59.78%
P/EPS 67.35 101.68 -3,059.12 -95.50 -20.66 -9.58 -19.85 -
EY 1.48 0.98 -0.03 -1.05 -4.84 -10.43 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 4.47 3.18 3.47 2.42 1.27 1.73 91.48%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 04/05/21 08/02/21 13/11/20 23/07/20 22/05/20 20/02/20 -
Price 1.03 0.90 0.83 0.835 0.30 0.22 0.185 -
P/RPS 12.23 13.73 17.29 23.85 8.38 6.03 3.99 111.15%
P/EPS 84.08 113.68 -4,196.81 -127.58 -19.68 -12.78 -16.32 -
EY 1.19 0.88 -0.02 -0.78 -5.08 -7.82 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.72 5.00 4.37 4.64 2.31 1.69 1.42 153.38%

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