[AEMULUS] YoY Quarter Result on 30-Jun-2024 [#3]

Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
30-Jun-2024 [#3]
Profit Trend
QoQ- -46.62%
YoY- 56.61%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 10,353 3,857 17,035 16,358 5,059 5,446 9,538 1.37%
PBT -2,964 -6,785 1,772 2,832 106 -959 2,205 -
Tax -30 -115 -70 -121 -19 -35 -7 27.42%
NP -2,994 -6,900 1,702 2,711 87 -994 2,198 -
-
NP to SH -2,994 -6,900 1,702 2,711 87 -994 2,198 -
-
Tax Rate - - 3.95% 4.27% 17.92% - 0.32% -
Total Cost 13,347 10,757 15,333 13,647 4,972 6,440 7,340 10.46%
-
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 -28.92% -178.90% 9.99% 16.57% 1.72% -18.25% 23.04% -
ROE -2.35% -3.97% 0.90% 2.49% 0.12% -1.29% 2.86% -
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 1.55 0.58 2.61 2.70 0.92 0.99 1.74 -1.90%
EPS -0.45 -1.03 0.26 0.45 0.02 -0.18 0.40 -
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 - 671,308
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.54 0.57 2.54 2.44 0.75 0.81 1.42 1.36%
EPS -0.45 -1.03 0.25 0.40 0.01 -0.15 0.33 -
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 24.57 54.58 23.35 30.54 34.18 18.13 21.57 2.19%
P/EPS -84.97 -30.51 233.71 184.28 1,987.61 -99.35 93.59 -
EY -1.18 -3.28 0.43 0.54 0.05 -1.01 1.07 -
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 19.08 58.91 22.58 38.13 32.55 30.22 23.29 -3.26%
P/EPS -65.96 -32.93 226.05 230.07 1,892.96 -165.58 101.08 -
EY -1.52 -3.04 0.44 0.43 0.05 -0.60 0.99 -
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