[AEMULUS] QoQ TTM Result on 31-Mar-2020 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -51.83%
YoY- -336.55%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 26,450 19,319 19,650 20,037 25,455 28,834 28,021 -3.75%
PBT 238 -3,341 -8,322 -9,387 -6,171 -3,152 891 -58.35%
Tax -347 -270 -47 -63 -53 -65 -88 148.55%
NP -109 -3,611 -8,369 -9,450 -6,224 -3,217 803 -
-
NP to SH -109 -3,611 -8,369 -9,450 -6,224 -3,217 803 -
-
Tax Rate 145.80% - - - - - 9.88% -
Total Cost 26,559 22,930 28,019 29,487 31,679 32,051 27,218 -1.61%
-
Net Worth 104,717 99,313 71,364 71,364 71,364 76,817 76,809 22.83%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 1,097 -
Div Payout % - - - - - - 136.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 104,717 99,313 71,364 71,364 71,364 76,817 76,809 22.83%
NOSH 604,623 604,623 549,476 549,476 549,476 549,476 548,899 6.62%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -0.41% -18.69% -42.59% -47.16% -24.45% -11.16% 2.87% -
ROE -0.10% -3.64% -11.73% -13.24% -8.72% -4.19% 1.05% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.80 3.50 3.58 3.65 4.64 5.26 5.11 -4.06%
EPS -0.02 -0.65 -1.52 -1.72 -1.13 -0.59 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.19 0.18 0.13 0.13 0.13 0.14 0.14 22.46%
Adjusted Per Share Value based on latest NOSH - 549,476
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.94 2.88 2.93 2.98 3.79 4.29 4.17 -3.69%
EPS -0.02 -0.54 -1.25 -1.41 -0.93 -0.48 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1559 0.1478 0.1062 0.1062 0.1062 0.1143 0.1143 22.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.605 0.625 0.315 0.165 0.225 0.27 0.18 -
P/RPS 12.61 17.85 8.80 4.52 4.85 5.14 3.52 133.22%
P/EPS -3,059.12 -95.50 -20.66 -9.58 -19.85 -46.05 122.98 -
EY -0.03 -1.05 -4.84 -10.43 -5.04 -2.17 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 3.18 3.47 2.42 1.27 1.73 1.93 1.29 81.98%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 08/02/21 13/11/20 23/07/20 22/05/20 20/02/20 21/11/19 22/08/19 -
Price 0.83 0.835 0.30 0.22 0.185 0.26 0.30 -
P/RPS 17.29 23.85 8.38 6.03 3.99 4.95 5.87 104.80%
P/EPS -4,196.81 -127.58 -19.68 -12.78 -16.32 -44.35 204.97 -
EY -0.02 -0.78 -5.08 -7.82 -6.13 -2.25 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 4.37 4.64 2.31 1.69 1.42 1.86 2.14 60.60%

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