[AEMULUS] YoY Cumulative Quarter Result on 30-Jun-2023 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
30-Jun-2023 [#3]
Profit Trend
QoQ- -72.95%
YoY- -250.9%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 26,515 18,994 54,819 43,790 12,105 21,287 30,225 -2.15%
PBT -8,513 -16,093 10,669 6,669 -4,600 572 5,018 -
Tax -89 -266 172 -290 -51 -70 -22 26.20%
NP -8,602 -16,359 10,841 6,379 -4,651 502 4,996 -
-
NP to SH -8,602 -16,359 10,841 6,379 -4,651 502 4,996 -
-
Tax Rate - - -1.61% 4.35% - 12.24% 0.44% -
Total Cost 35,117 35,353 43,978 37,411 16,756 20,785 25,229 5.66%
-
Net Worth 127,194 173,756 189,104 109,000 71,364 76,809 76,798 8.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 127,194 173,756 189,104 109,000 71,364 76,809 76,798 8.76%
NOSH 671,308 669,384 667,830 605,962 549,476 548,899 548,562 3.41%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -32.44% -86.13% 19.78% 14.57% -38.42% 2.36% 16.53% -
ROE -6.76% -9.41% 5.73% 5.85% -6.52% 0.65% 6.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.96 2.84 8.41 7.23 2.21 3.88 5.51 -5.35%
EPS -1.28 -2.45 1.66 1.05 -0.85 0.09 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.26 0.29 0.18 0.13 0.14 0.14 5.21%
Adjusted Per Share Value based on latest NOSH - 669,384
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.95 2.83 8.16 6.52 1.80 3.17 4.50 -2.14%
EPS -1.28 -2.44 1.61 0.95 -0.69 0.07 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.2586 0.2815 0.1623 0.1062 0.1143 0.1143 8.76%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.38 0.315 0.61 0.825 0.315 0.18 0.375 -
P/RPS 9.59 11.08 7.26 11.41 14.29 4.64 6.81 5.86%
P/EPS -29.57 -12.87 36.69 78.32 -37.18 196.72 41.18 -
EY -3.38 -7.77 2.73 1.28 -2.69 0.51 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.21 2.10 4.58 2.42 1.29 2.68 -4.75%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 08/08/23 27/07/22 29/07/21 23/07/20 22/08/19 16/08/18 -
Price 0.295 0.34 0.59 1.03 0.30 0.30 0.405 -
P/RPS 7.45 11.96 7.02 14.24 13.60 7.73 7.35 0.22%
P/EPS -22.96 -13.89 35.49 97.78 -35.41 327.87 44.47 -
EY -4.36 -7.20 2.82 1.02 -2.82 0.30 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.31 2.03 5.72 2.31 2.14 2.89 -9.85%

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