[AEMULUS] YoY Annualized Quarter 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- -26.23%
YoY- -46.55%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 75,570 54,862 14,090 31,682 41,374 32,716 20,984 23.79%
PBT 17,796 7,674 -9,412 3,060 5,628 6,024 -2,628 -
Tax 482 -340 -64 -68 -30 -24 -166 -
NP 18,278 7,334 -9,476 2,992 5,598 6,000 -2,794 -
-
NP to SH 18,278 7,334 -9,476 2,992 5,598 6,000 -2,794 -
-
Tax Rate -2.71% 4.43% - 2.22% 0.53% 0.40% - -
Total Cost 57,292 47,528 23,566 28,690 35,776 26,716 23,778 15.77%
-
Net Worth 186,856 109,000 71,364 76,809 74,604 70,215 65,484 19.08%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,856 109,000 71,364 76,809 74,604 70,215 65,484 19.08%
NOSH 667,464 605,962 549,476 548,899 438,850 438,850 436,562 7.32%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 24.19% 13.37% -67.25% 9.44% 13.53% 18.34% -13.31% -
ROE 9.78% 6.73% -13.28% 3.90% 7.50% 8.55% -4.27% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 11.73 9.06 2.57 5.77 9.43 7.45 4.81 16.01%
EPS 2.84 1.22 -1.74 0.54 1.28 1.36 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.18 0.13 0.14 0.17 0.16 0.15 11.60%
Adjusted Per Share Value based on latest NOSH - 548,899
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 11.25 8.17 2.10 4.72 6.16 4.87 3.12 23.81%
EPS 2.72 1.09 -1.41 0.45 0.83 0.89 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2781 0.1623 0.1062 0.1143 0.1111 0.1045 0.0975 19.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.755 0.805 0.165 0.24 0.38 0.35 0.375 -
P/RPS 6.44 8.89 6.43 4.16 4.03 4.69 7.80 -3.14%
P/EPS 26.62 66.47 -9.56 44.01 29.79 25.60 -58.59 -
EY 3.76 1.50 -10.46 2.27 3.36 3.91 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 4.47 1.27 1.71 2.24 2.19 2.50 0.65%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/04/22 04/05/21 22/05/20 16/05/19 15/05/18 18/05/17 16/05/16 -
Price 0.66 0.90 0.22 0.205 0.36 0.525 0.315 -
P/RPS 5.63 9.93 8.57 3.55 3.82 7.04 6.55 -2.48%
P/EPS 23.27 74.31 -12.74 37.59 28.22 38.40 -49.22 -
EY 4.30 1.35 -7.85 2.66 3.54 2.60 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 5.00 1.69 1.46 2.12 3.28 2.10 1.37%

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