[AEMULUS] QoQ TTM Result on 31-Dec-2022 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -74.3%
YoY- -76.12%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 25,099 37,210 50,388 64,305 73,036 72,123 71,446 -50.18%
PBT -54,375 -14,301 -5,744 3,190 12,464 15,302 16,362 -
Tax -281 -383 -338 26 52 -390 -441 -25.93%
NP -54,656 -14,684 -6,082 3,216 12,516 14,912 15,921 -
-
NP to SH -54,656 -14,684 -6,082 3,216 12,516 14,912 15,921 -
-
Tax Rate - - - -0.82% -0.42% 2.55% 2.70% -
Total Cost 79,755 51,894 56,470 61,089 60,520 57,211 55,525 27.27%
-
Net Worth 133,694 173,756 180,418 185,424 190,258 189,104 186,856 -19.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 133,694 173,756 180,418 185,424 190,258 189,104 186,856 -19.98%
NOSH 669,384 669,384 668,489 668,030 667,830 667,830 667,464 0.19%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -217.76% -39.46% -12.07% 5.00% 17.14% 20.68% 22.28% -
ROE -40.88% -8.45% -3.37% 1.73% 6.58% 7.89% 8.52% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.75 5.57 7.54 10.06 11.13 11.06 11.09 -51.43%
EPS -8.18 -2.20 -0.91 0.50 1.91 2.29 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.26 0.27 0.29 0.29 0.29 0.29 -21.92%
Adjusted Per Share Value based on latest NOSH - 668,030
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.74 5.54 7.50 9.57 10.87 10.74 10.64 -50.16%
EPS -8.14 -2.19 -0.91 0.48 1.86 2.22 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.2586 0.2686 0.276 0.2832 0.2815 0.2781 -19.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.32 0.315 0.37 0.475 0.39 0.61 0.755 -
P/RPS 8.52 5.66 4.91 4.72 3.50 5.52 6.81 16.09%
P/EPS -3.91 -14.34 -40.65 94.44 20.44 26.67 30.56 -
EY -25.55 -6.98 -2.46 1.06 4.89 3.75 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.21 1.37 1.64 1.34 2.10 2.60 -27.62%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 08/08/23 09/05/23 07/02/23 16/11/22 27/07/22 28/04/22 -
Price 0.25 0.34 0.34 0.455 0.405 0.59 0.66 -
P/RPS 6.66 6.11 4.51 4.52 3.64 5.33 5.95 7.79%
P/EPS -3.06 -15.47 -37.36 90.46 21.23 25.80 26.71 -
EY -32.70 -6.46 -2.68 1.11 4.71 3.88 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.26 1.57 1.40 2.03 2.28 -32.98%

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