[AEMULUS] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
15-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -32.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 21,984 24,709 32,021 24,233 21,529 12,808 0 -
PBT -2,653 1,353 4,509 4,001 5,823 3,652 0 -
Tax -82 -137 -112 -85 -29 9 0 -
NP -2,735 1,216 4,397 3,916 5,794 3,661 0 -
-
NP to SH -2,735 1,216 4,397 3,916 5,794 3,661 0 -
-
Tax Rate - 10.13% 2.48% 2.12% 0.50% -0.25% - -
Total Cost 24,719 23,493 27,624 20,317 15,735 9,147 0 -
-
Net Worth 66,512 65,454 65,590 65,511 67,576 42,253 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 66,512 65,454 65,590 65,511 67,576 42,253 0 -
NOSH 443,414 436,363 437,272 436,744 355,666 352,115 0 -
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.44% 4.92% 13.73% 16.16% 26.91% 28.58% 0.00% -
ROE -4.11% 1.86% 6.70% 5.98% 8.57% 8.66% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.96 5.66 7.32 5.55 6.05 3.64 0.00 -
EPS -0.62 0.28 1.01 0.90 1.63 1.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.19 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 436,744
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.27 3.68 4.77 3.61 3.20 1.91 0.00 -
EPS -0.41 0.18 0.65 0.58 0.86 0.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0974 0.0976 0.0975 0.1006 0.0629 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 - - -
Price 0.26 0.325 0.375 0.51 0.495 0.00 0.00 -
P/RPS 5.24 5.74 5.12 9.19 8.18 0.00 0.00 -
P/EPS -42.15 116.63 37.29 56.88 30.39 0.00 0.00 -
EY -2.37 0.86 2.68 1.76 3.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.17 2.50 3.40 2.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 16/05/16 - - - - -
Price 0.205 0.32 0.315 0.00 0.00 0.00 0.00 -
P/RPS 4.13 5.65 4.30 0.00 0.00 0.00 0.00 -
P/EPS -33.24 114.83 31.33 0.00 0.00 0.00 0.00 -
EY -3.01 0.87 3.19 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.13 2.10 0.00 0.00 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