[AEMULUS] YoY Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 267.11%
YoY- 175.72%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 27,360 39,396 74,320 45,960 17,436 30,952 37,764 -5.22%
PBT -14,204 -18,844 18,252 6,392 -7,924 4,152 4,120 -
Tax -60 -244 -140 -356 -48 -96 -32 11.03%
NP -14,264 -19,088 18,112 6,036 -7,972 4,056 4,088 -
-
NP to SH -14,264 -19,088 18,112 6,036 -7,972 4,056 4,088 -
-
Tax Rate - - 0.77% 5.57% - 2.31% 0.78% -
Total Cost 41,624 58,484 56,208 39,924 25,408 26,896 33,676 3.59%
-
Net Worth 134,013 185,424 229,938 104,717 71,364 76,809 74,604 10.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 134,013 185,424 229,938 104,717 71,364 76,809 74,604 10.24%
NOSH 670,099 668,030 667,464 604,623 549,476 548,899 438,850 7.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -52.13% -48.45% 24.37% 13.13% -45.72% 13.10% 10.83% -
ROE -10.64% -10.29% 7.88% 5.76% -11.17% 5.28% 5.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.08 6.16 11.96 8.34 3.18 5.64 8.61 -11.69%
EPS -2.12 -3.00 2.92 1.12 -1.48 0.72 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.29 0.37 0.19 0.13 0.14 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 604,623
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.07 5.86 11.06 6.84 2.60 4.61 5.62 -5.23%
EPS -2.12 -2.84 2.70 0.90 -1.19 0.60 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.276 0.3423 0.1559 0.1062 0.1143 0.1111 10.24%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.315 0.475 1.22 0.605 0.225 0.22 0.655 -
P/RPS 7.71 7.71 10.20 7.26 7.08 3.90 7.61 0.21%
P/EPS -14.80 -15.91 41.86 55.24 -15.49 29.76 70.31 -
EY -6.76 -6.28 2.39 1.81 -6.45 3.36 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 3.30 3.18 1.73 1.57 3.85 -13.88%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 07/02/23 08/02/22 08/02/21 20/02/20 22/02/19 08/02/18 -
Price 0.33 0.455 0.985 0.83 0.185 0.26 0.57 -
P/RPS 8.08 7.38 8.24 9.95 5.82 4.61 6.62 3.37%
P/EPS -15.50 -15.24 33.80 75.79 -12.74 35.17 61.19 -
EY -6.45 -6.56 2.96 1.32 -7.85 2.84 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.57 2.66 4.37 1.42 1.86 3.35 -11.12%

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