Highlights

[AEMULUS] YoY Quarter Result on 2021-03-31 [#2]

Stock [AEMULUS]: AEMULUS HOLDINGS BHD
Announcement Date 04-May-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2021
Quarter 31-Mar-2021  [#2]
Profit Trend QoQ -     43.01%    YoY -     178.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 15,942 2,686 8,104 11,246 10,762 7,788 0 -
  YoY % 493.52% -66.86% -27.94% 4.50% 38.19% 0.00% -
  Horiz. % 204.70% 34.49% 104.06% 144.40% 138.19% 100.00% -
PBT 2,238 -2,725 491 1,782 2,380 508 0 -
  YoY % 182.13% -654.99% -72.45% -25.13% 368.50% 0.00% -
  Horiz. % 440.55% -536.42% 96.65% 350.79% 468.50% 100.00% -
Tax -80 -20 -10 -7 -7 -27 0 -
  YoY % -300.00% -100.00% -42.86% 0.00% 74.07% 0.00% -
  Horiz. % 296.30% 74.07% 37.04% 25.93% 25.93% 100.00% -
NP 2,158 -2,745 481 1,775 2,373 481 0 -
  YoY % 178.62% -670.69% -72.90% -25.20% 393.35% 0.00% -
  Horiz. % 448.65% -570.69% 100.00% 369.02% 493.35% 100.00% -
NP to SH 2,158 -2,745 481 1,775 2,373 481 0 -
  YoY % 178.62% -670.69% -72.90% -25.20% 393.35% 0.00% -
  Horiz. % 448.65% -570.69% 100.00% 369.02% 493.35% 100.00% -
Tax Rate 3.57 % - % 2.04 % 0.39 % 0.29 % 5.31 % - % -
  YoY % 0.00% 0.00% 423.08% 34.48% -94.54% 0.00% -
  Horiz. % 67.23% 0.00% 38.42% 7.34% 5.46% 100.00% -
Total Cost 13,784 5,431 7,623 9,471 8,389 7,307 0 -
  YoY % 153.80% -28.76% -19.51% 12.90% 14.81% 0.00% -
  Horiz. % 188.64% 74.33% 104.32% 129.62% 114.81% 100.00% -
Net Worth 109,000 71,364 76,809 74,604 70,215 65,590 - -
  YoY % 52.74% -7.09% 2.95% 6.25% 7.05% 0.00% -
  Horiz. % 166.18% 108.80% 117.10% 113.74% 107.05% 100.00% -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 109,000 71,364 76,809 74,604 70,215 65,590 - -
  YoY % 52.74% -7.09% 2.95% 6.25% 7.05% 0.00% -
  Horiz. % 166.18% 108.80% 117.10% 113.74% 107.05% 100.00% -
NOSH 605,561 548,959 548,636 438,850 438,850 437,272 - -
  YoY % 10.31% 0.06% 25.02% 0.00% 0.36% 0.00% -
  Horiz. % 138.49% 125.54% 125.47% 100.36% 100.36% 100.00% -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.54 % -102.20 % 5.94 % 15.78 % 22.05 % 6.18 % - % -
  YoY % 113.25% -1,820.54% -62.36% -28.44% 256.80% 0.00% -
  Horiz. % 219.09% -1,653.72% 96.12% 255.34% 356.80% 100.00% -
ROE 1.98 % -3.85 % 0.63 % 2.38 % 3.38 % 0.73 % - % -
  YoY % 151.43% -711.11% -73.53% -29.59% 363.01% 0.00% -
  Horiz. % 271.23% -527.40% 86.30% 326.03% 463.01% 100.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.63 0.49 1.48 2.56 2.45 1.78 - -
  YoY % 436.73% -66.89% -42.19% 4.49% 37.64% 0.00% -
  Horiz. % 147.75% 27.53% 83.15% 143.82% 137.64% 100.00% -
EPS 0.36 -0.51 0.09 0.40 0.54 0.11 0.00 -
  YoY % 170.59% -666.67% -77.50% -25.93% 390.91% 0.00% -
  Horiz. % 327.27% -463.64% 81.82% 363.64% 490.91% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1300 0.1400 0.1700 0.1600 0.1500 - -
  YoY % 38.46% -7.14% -17.65% 6.25% 6.67% 0.00% -
  Horiz. % 120.00% 86.67% 93.33% 113.33% 106.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 605,962
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.63 0.44 1.34 1.86 1.78 1.29 - -
  YoY % 497.73% -67.16% -27.96% 4.49% 37.98% 0.00% -
  Horiz. % 203.88% 34.11% 103.88% 144.19% 137.98% 100.00% -
EPS 0.36 -0.45 0.08 0.29 0.39 0.08 0.00 -
  YoY % 180.00% -662.50% -72.41% -25.64% 387.50% 0.00% -
  Horiz. % 450.00% -562.50% 100.00% 362.50% 487.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1799 0.1178 0.1268 0.1231 0.1159 0.1082 - -
  YoY % 52.72% -7.10% 3.01% 6.21% 7.12% 0.00% -
  Horiz. % 166.27% 108.87% 117.19% 113.77% 107.12% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 - -
Price 0.8050 0.1650 0.2400 0.3800 0.3500 0.3750 0.0000 -
P/RPS 30.58 33.72 16.25 14.83 14.27 21.06 0.00 -
  YoY % -9.31% 107.51% 9.58% 3.92% -32.24% 0.00% -
  Horiz. % 145.20% 160.11% 77.16% 70.42% 67.76% 100.00% -
P/EPS 225.89 -33.00 273.75 93.95 64.73 340.91 0.00 -
  YoY % 784.52% -112.05% 191.38% 45.14% -81.01% 0.00% -
  Horiz. % 66.26% -9.68% 80.30% 27.56% 18.99% 100.00% -
EY 0.44 -3.03 0.37 1.06 1.54 0.29 0.00 -
  YoY % 114.52% -918.92% -65.09% -31.17% 431.03% 0.00% -
  Horiz. % 151.72% -1,044.83% 127.59% 365.52% 531.03% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.47 1.27 1.71 2.24 2.19 2.50 0.00 -
  YoY % 251.97% -25.73% -23.66% 2.28% -12.40% 0.00% -
  Horiz. % 178.80% 50.80% 68.40% 89.60% 87.60% 100.00% -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 04/05/21 22/05/20 16/05/19 15/05/18 18/05/17 16/05/16 - -
Price 0.9000 0.2200 0.2050 0.3600 0.5250 0.3150 0.0000 -
P/RPS 34.19 44.96 13.88 14.05 21.41 17.69 0.00 -
  YoY % -23.95% 223.92% -1.21% -34.38% 21.03% 0.00% -
  Horiz. % 193.27% 254.15% 78.46% 79.42% 121.03% 100.00% -
P/EPS 252.55 -44.00 233.83 89.01 97.09 286.36 0.00 -
  YoY % 673.98% -118.82% 162.70% -8.32% -66.10% 0.00% -
  Horiz. % 88.19% -15.37% 81.66% 31.08% 33.90% 100.00% -
EY 0.40 -2.27 0.43 1.12 1.03 0.35 0.00 -
  YoY % 117.62% -627.91% -61.61% 8.74% 194.29% 0.00% -
  Horiz. % 114.29% -648.57% 122.86% 320.00% 294.29% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 1.69 1.46 2.12 3.28 2.10 0.00 -
  YoY % 195.86% 15.75% -31.13% -35.37% 56.19% 0.00% -
  Horiz. % 238.10% 80.48% 69.52% 100.95% 156.19% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS