[AEMULUS] YoY Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -137.73%
YoY- -416.71%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 15,136 37,785 27,431 7,045 15,841 20,687 16,358 -1.28%
PBT -9,310 8,898 3,837 -4,706 1,530 2,814 3,012 -
Tax -149 241 -170 -32 -34 -15 -12 52.14%
NP -9,459 9,139 3,667 -4,738 1,496 2,799 3,000 -
-
NP to SH -9,459 9,139 3,667 -4,738 1,496 2,799 3,000 -
-
Tax Rate - -2.71% 4.43% - 2.22% 0.53% 0.40% -
Total Cost 24,595 28,646 23,764 11,783 14,345 17,888 13,358 10.70%
-
Net Worth 180,418 186,856 109,000 71,364 76,809 74,604 70,215 17.02%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 180,418 186,856 109,000 71,364 76,809 74,604 70,215 17.02%
NOSH 668,489 667,464 605,962 549,476 548,899 438,850 438,850 7.26%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -62.49% 24.19% 13.37% -67.25% 9.44% 13.53% 18.34% -
ROE -5.24% 4.89% 3.36% -6.64% 1.95% 3.75% 4.27% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.27 5.86 4.53 1.28 2.89 4.71 3.73 -7.94%
EPS -1.42 1.42 0.61 -0.87 0.27 0.64 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.18 0.13 0.14 0.17 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 549,476
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.25 5.62 4.08 1.05 2.36 3.08 2.44 -1.34%
EPS -1.41 1.36 0.55 -0.71 0.22 0.42 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2781 0.1623 0.1062 0.1143 0.1111 0.1045 17.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.37 0.755 0.805 0.165 0.24 0.38 0.35 -
P/RPS 16.33 12.87 17.77 12.86 8.31 8.06 9.39 9.65%
P/EPS -26.14 53.23 132.94 -19.12 88.02 59.58 51.20 -
EY -3.83 1.88 0.75 -5.23 1.14 1.68 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.60 4.47 1.27 1.71 2.24 2.19 -7.51%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 09/05/23 28/04/22 04/05/21 22/05/20 16/05/19 15/05/18 18/05/17 -
Price 0.34 0.66 0.90 0.22 0.205 0.36 0.525 -
P/RPS 15.01 11.25 19.87 17.14 7.10 7.64 14.08 1.07%
P/EPS -24.02 46.53 148.62 -25.49 75.18 56.44 76.80 -
EY -4.16 2.15 0.67 -3.92 1.33 1.77 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.28 5.00 1.69 1.46 2.12 3.28 -14.73%

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