[AEMULUS] YoY Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -80.86%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 18,580 11,490 4,359 7,738 9,441 5,596 2,704 37.84%
PBT 4,563 1,598 -1,981 1,038 1,030 634 -1,822 -
Tax -35 -89 -12 -24 -8 -5 -56 -7.52%
NP 4,528 1,509 -1,993 1,014 1,022 629 -1,878 -
-
NP to SH 4,528 1,509 -1,993 1,014 1,022 629 -1,878 -
-
Tax Rate 0.77% 5.57% - 2.31% 0.78% 0.79% - -
Total Cost 14,052 9,981 6,352 6,724 8,419 4,967 4,582 20.51%
-
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 229,938 104,717 71,364 76,809 74,604 65,827 65,511 23.25%
NOSH 667,464 604,623 549,476 548,899 438,850 438,850 436,744 7.31%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.37% 13.13% -45.72% 13.10% 10.83% 11.24% -69.45% -
ROE 1.97% 1.44% -2.79% 1.32% 1.37% 0.96% -2.87% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.99 2.08 0.79 1.41 2.15 1.28 0.62 29.94%
EPS 0.73 0.28 -0.37 0.18 0.23 0.14 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.19 0.13 0.14 0.17 0.15 0.15 16.22%
Adjusted Per Share Value based on latest NOSH - 548,899
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.77 1.71 0.65 1.15 1.41 0.83 0.40 38.02%
EPS 0.67 0.22 -0.30 0.15 0.15 0.09 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3423 0.1559 0.1062 0.1143 0.1111 0.098 0.0975 23.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.22 0.605 0.225 0.22 0.655 0.21 0.51 -
P/RPS 40.81 29.02 28.34 15.60 30.45 16.47 82.37 -11.03%
P/EPS 167.44 220.97 -61.97 119.03 281.26 146.52 -118.60 -
EY 0.60 0.45 -1.61 0.84 0.36 0.68 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.18 1.73 1.57 3.85 1.40 3.40 -0.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 08/02/22 08/02/21 20/02/20 22/02/19 08/02/18 23/02/17 15/02/16 -
Price 0.985 0.83 0.185 0.26 0.57 0.32 0.44 -
P/RPS 32.95 39.81 23.30 18.43 26.50 25.10 71.07 -12.01%
P/EPS 135.19 303.15 -50.96 140.68 244.76 223.26 -102.33 -
EY 0.74 0.33 -1.96 0.71 0.41 0.45 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 4.37 1.42 1.86 3.35 2.13 2.93 -1.59%

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