[AEMULUS] QoQ Annualized Quarter Result on 31-Dec-2022 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -252.51%
YoY- -205.39%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 25,098 25,325 30,272 39,396 73,035 73,092 75,570 -52.00%
PBT -54,374 -21,457 -18,620 -18,844 12,463 14,225 17,796 -
Tax -282 -354 -298 -244 53 229 482 -
NP -54,656 -21,812 -18,918 -19,088 12,516 14,454 18,278 -
-
NP to SH -54,656 -21,812 -18,918 -19,088 12,516 14,454 18,278 -
-
Tax Rate - - - - -0.43% -1.61% -2.71% -
Total Cost 79,754 47,137 49,190 58,484 60,519 58,637 57,292 24.64%
-
Net Worth 133,694 173,756 180,418 185,424 190,258 189,104 186,856 -19.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 133,694 173,756 180,418 185,424 190,258 189,104 186,856 -19.98%
NOSH 669,384 669,384 668,489 668,030 667,830 667,830 667,464 0.19%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -217.77% -86.13% -62.49% -48.45% 17.14% 19.78% 24.19% -
ROE -40.88% -12.55% -10.49% -10.29% 6.58% 7.64% 9.78% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.75 3.79 4.53 6.16 11.13 11.21 11.73 -53.21%
EPS -8.18 -3.27 -2.84 -3.00 1.91 2.21 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.26 0.27 0.29 0.29 0.29 0.29 -21.92%
Adjusted Per Share Value based on latest NOSH - 668,030
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.75 3.78 4.52 5.88 10.90 10.91 11.28 -51.97%
EPS -8.16 -3.26 -2.82 -2.85 1.87 2.16 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.2593 0.2692 0.2767 0.2839 0.2822 0.2788 -19.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.32 0.315 0.37 0.475 0.39 0.61 0.755 -
P/RPS 8.52 8.31 8.17 7.71 3.50 5.44 6.44 20.49%
P/EPS -3.91 -9.65 -13.07 -15.91 20.44 27.52 26.62 -
EY -25.55 -10.36 -7.65 -6.28 4.89 3.63 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.21 1.37 1.64 1.34 2.10 2.60 -27.62%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 08/08/23 09/05/23 07/02/23 16/11/22 27/07/22 28/04/22 -
Price 0.25 0.34 0.34 0.455 0.405 0.59 0.66 -
P/RPS 6.66 8.97 7.51 7.38 3.64 5.26 5.63 11.84%
P/EPS -3.06 -10.42 -12.01 -15.24 21.23 26.62 23.27 -
EY -32.70 -9.60 -8.33 -6.56 4.71 3.76 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.26 1.57 1.40 2.03 2.28 -32.98%

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