[AEMULUS] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -24.47%
YoY- -45.62%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 25,455 28,834 28,021 32,113 35,255 36,958 41,971 -28.28%
PBT -6,171 -3,152 891 4,055 5,346 5,338 7,113 -
Tax -53 -65 -88 -60 -57 -41 -21 85.05%
NP -6,224 -3,217 803 3,995 5,289 5,297 7,092 -
-
NP to SH -6,224 -3,217 803 3,995 5,289 5,297 7,092 -
-
Tax Rate - - 9.88% 1.48% 1.07% 0.77% 0.30% -
Total Cost 31,679 32,051 27,218 28,118 29,966 31,661 34,879 -6.19%
-
Net Worth 71,364 76,817 76,809 76,809 76,809 76,798 76,798 -4.76%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 1,097 1,097 1,097 1,097 - -
Div Payout % - - 136.63% 27.46% 20.74% 20.71% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 71,364 76,817 76,809 76,809 76,809 76,798 76,798 -4.76%
NOSH 549,476 549,476 548,899 548,899 548,899 548,899 548,562 0.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -24.45% -11.16% 2.87% 12.44% 15.00% 14.33% 16.90% -
ROE -8.72% -4.19% 1.05% 5.20% 6.89% 6.90% 9.23% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.64 5.26 5.11 5.85 6.43 6.74 7.65 -28.28%
EPS -1.13 -0.59 0.15 0.73 0.96 0.97 1.29 -
DPS 0.00 0.00 0.20 0.20 0.20 0.20 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 548,899
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.79 4.29 4.17 4.78 5.25 5.50 6.25 -28.29%
EPS -0.93 -0.48 0.12 0.59 0.79 0.79 1.06 -
DPS 0.00 0.00 0.16 0.16 0.16 0.16 0.00 -
NAPS 0.1062 0.1143 0.1143 0.1143 0.1143 0.1143 0.1143 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.225 0.27 0.18 0.24 0.22 0.355 0.375 -
P/RPS 4.85 5.14 3.52 4.10 3.42 5.27 4.90 -0.67%
P/EPS -19.85 -46.05 122.98 32.96 22.82 36.76 29.01 -
EY -5.04 -2.17 0.81 3.03 4.38 2.72 3.45 -
DY 0.00 0.00 1.11 0.83 0.91 0.56 0.00 -
P/NAPS 1.73 1.93 1.29 1.71 1.57 2.54 2.68 -25.24%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 22/08/19 16/05/19 22/02/19 23/11/18 16/08/18 -
Price 0.185 0.26 0.30 0.205 0.26 0.295 0.405 -
P/RPS 3.99 4.95 5.87 3.50 4.05 4.38 5.29 -17.09%
P/EPS -16.32 -44.35 204.97 28.15 26.97 30.55 31.33 -
EY -6.13 -2.25 0.49 3.55 3.71 3.27 3.19 -
DY 0.00 0.00 0.67 0.98 0.77 0.68 0.00 -
P/NAPS 1.42 1.86 2.14 1.46 1.86 2.11 2.89 -37.65%

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