[AEMULUS] YoY TTM Result on 30-Sep-2018 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -25.31%
YoY- -29.86%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 61,093 19,319 28,834 36,958 40,068 21,984 21,529 18.96%
PBT 11,300 -3,341 -3,152 5,338 7,552 -2,653 5,823 11.67%
Tax -851 -270 -65 -41 0 -82 -29 75.53%
NP 10,449 -3,611 -3,217 5,297 7,552 -2,735 5,794 10.31%
-
NP to SH 10,449 -3,611 -3,217 5,297 7,552 -2,735 5,794 10.31%
-
Tax Rate 7.53% - - 0.77% 0.00% - 0.50% -
Total Cost 50,644 22,930 32,051 31,661 32,516 24,719 15,735 21.48%
-
Net Worth 115,041 99,313 76,817 76,798 74,604 66,512 67,576 9.26%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 1,097 - - - -
Div Payout % - - - 20.71% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 115,041 99,313 76,817 76,798 74,604 66,512 67,576 9.26%
NOSH 606,004 604,623 549,476 548,899 438,850 443,414 355,666 9.27%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.10% -18.69% -11.16% 14.33% 18.85% -12.44% 26.91% -
ROE 9.08% -3.64% -4.19% 6.90% 10.12% -4.11% 8.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.09 3.50 5.26 6.74 9.13 4.96 6.05 8.89%
EPS 1.73 -0.65 -0.59 0.97 1.72 -0.62 1.63 0.99%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.14 0.14 0.17 0.15 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 548,899
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.09 2.88 4.29 5.50 5.96 3.27 3.20 18.98%
EPS 1.56 -0.54 -0.48 0.79 1.12 -0.41 0.86 10.42%
DPS 0.00 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.1712 0.1478 0.1143 0.1143 0.1111 0.099 0.1006 9.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.05 0.625 0.27 0.355 0.605 0.26 0.495 -
P/RPS 10.41 17.85 5.14 5.27 6.63 5.24 8.18 4.09%
P/EPS 60.84 -95.50 -46.05 36.76 35.16 -42.15 30.39 12.25%
EY 1.64 -1.05 -2.17 2.72 2.84 -2.37 3.29 -10.94%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 5.53 3.47 1.93 2.54 3.56 1.73 2.61 13.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 08/11/21 13/11/20 21/11/19 23/11/18 16/11/17 18/11/16 - -
Price 1.18 0.835 0.26 0.295 0.66 0.205 0.00 -
P/RPS 11.69 23.85 4.95 4.38 7.23 4.13 0.00 -
P/EPS 68.38 -127.58 -44.35 30.55 38.35 -33.24 0.00 -
EY 1.46 -0.78 -2.25 3.27 2.61 -3.01 0.00 -
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 6.21 4.64 1.86 2.11 3.88 1.37 0.00 -

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