[AEMULUS] YoY Annualized Quarter Result on 30-Sep-2020 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
13-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 41.75%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 25,098 73,035 61,093 19,320 28,833 36,958 40,068 -7.49%
PBT -54,374 12,463 11,301 -3,321 -3,149 5,337 7,552 -
Tax -282 53 -851 -291 -66 -40 -1 155.96%
NP -54,656 12,516 10,450 -3,612 -3,215 5,297 7,551 -
-
NP to SH -54,656 12,516 10,450 -3,612 -3,215 5,297 7,551 -
-
Tax Rate - -0.43% 7.53% - - 0.75% 0.01% -
Total Cost 79,754 60,519 50,643 22,932 32,048 31,661 32,517 16.12%
-
Net Worth 133,694 190,258 115,041 99,313 76,817 76,798 74,604 10.20%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 1,097 - -
Div Payout % - - - - - 20.71% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 133,694 190,258 115,041 99,313 76,817 76,798 74,604 10.20%
NOSH 669,384 667,830 606,004 604,623 549,476 548,899 438,850 7.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -217.77% 17.14% 17.11% -18.70% -11.15% 14.33% 18.85% -
ROE -40.88% 6.58% 9.08% -3.64% -4.19% 6.90% 10.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.75 11.13 10.09 3.50 5.25 6.74 9.13 -13.77%
EPS -8.18 1.91 1.73 -0.65 -0.59 0.97 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.20 0.29 0.19 0.18 0.14 0.14 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 604,623
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.74 10.87 9.09 2.88 4.29 5.50 5.96 -7.46%
EPS -8.14 1.86 1.56 -0.54 -0.48 0.79 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.199 0.2832 0.1712 0.1478 0.1143 0.1143 0.1111 10.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.32 0.39 1.05 0.625 0.27 0.355 0.605 -
P/RPS 8.52 3.50 10.41 17.85 5.14 5.27 6.63 4.26%
P/EPS -3.91 20.44 60.84 -95.47 -46.08 36.76 35.16 -
EY -25.55 4.89 1.64 -1.05 -2.17 2.72 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 1.60 1.34 5.53 3.47 1.93 2.54 3.56 -12.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 16/11/22 08/11/21 13/11/20 21/11/19 23/11/18 16/11/17 -
Price 0.25 0.405 1.18 0.835 0.26 0.295 0.66 -
P/RPS 6.66 3.64 11.69 23.85 4.95 4.38 7.23 -1.35%
P/EPS -3.06 21.23 68.37 -127.55 -44.37 30.55 38.36 -
EY -32.70 4.71 1.46 -0.78 -2.25 3.27 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 1.25 1.40 6.21 4.64 1.86 2.11 3.88 -17.19%

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