[AEMULUS] QoQ TTM Result on 31-Dec-2016 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 91.66%
YoY- -105.82%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,068 34,318 27,850 24,876 21,984 24,709 32,021 16.10%
PBT 7,552 3,621 1,675 -197 -2,653 1,353 4,509 40.98%
Tax 0 16 -11 -31 -82 -137 -112 -
NP 7,552 3,637 1,664 -228 -2,735 1,216 4,397 43.37%
-
NP to SH 7,552 3,637 1,664 -228 -2,735 1,216 4,397 43.37%
-
Tax Rate 0.00% -0.44% 0.66% - - 10.13% 2.48% -
Total Cost 32,516 30,681 26,186 25,104 24,719 23,493 27,624 11.47%
-
Net Worth 74,604 70,215 70,215 65,827 66,512 65,454 65,590 8.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 74,604 70,215 70,215 65,827 66,512 65,454 65,590 8.95%
NOSH 438,850 438,850 438,850 438,850 443,414 436,363 437,272 0.24%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.85% 10.60% 5.97% -0.92% -12.44% 4.92% 13.73% -
ROE 10.12% 5.18% 2.37% -0.35% -4.11% 1.86% 6.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.13 7.82 6.35 5.67 4.96 5.66 7.32 15.85%
EPS 1.72 0.83 0.38 -0.05 -0.62 0.28 1.01 42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 438,850
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.96 5.11 4.15 3.70 3.27 3.68 4.77 15.99%
EPS 1.12 0.54 0.25 -0.03 -0.41 0.18 0.65 43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1045 0.1045 0.098 0.099 0.0974 0.0976 9.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.605 0.50 0.35 0.21 0.26 0.325 0.375 -
P/RPS 6.63 6.39 5.52 3.70 5.24 5.74 5.12 18.78%
P/EPS 35.16 60.33 92.31 -404.20 -42.15 116.63 37.29 -3.84%
EY 2.84 1.66 1.08 -0.25 -2.37 0.86 2.68 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 3.13 2.19 1.40 1.73 2.17 2.50 26.54%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 18/05/17 23/02/17 18/11/16 12/08/16 16/05/16 -
Price 0.66 0.69 0.525 0.32 0.205 0.32 0.315 -
P/RPS 7.23 8.82 8.27 5.65 4.13 5.65 4.30 41.35%
P/EPS 38.35 83.26 138.46 -615.93 -33.24 114.83 31.33 14.41%
EY 2.61 1.20 0.72 -0.16 -3.01 0.87 3.19 -12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 4.31 3.28 2.13 1.37 2.13 2.10 50.51%

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