[AEMULUS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#2]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- 101.83%
YoY- 149.22%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 9,849 73,035 54,819 37,785 18,580 61,093 43,790 -62.91%
PBT -4,711 12,463 10,669 8,898 4,563 11,301 6,669 -
Tax -61 53 172 241 -35 -851 -290 -64.53%
NP -4,772 12,516 10,841 9,139 4,528 10,450 6,379 -
-
NP to SH -4,772 12,516 10,841 9,139 4,528 10,450 6,379 -
-
Tax Rate - -0.43% -1.61% -2.71% 0.77% 7.53% 4.35% -
Total Cost 14,621 60,519 43,978 28,646 14,052 50,643 37,411 -46.45%
-
Net Worth 185,424 190,258 189,104 186,856 229,938 115,041 109,000 42.36%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 185,424 190,258 189,104 186,856 229,938 115,041 109,000 42.36%
NOSH 668,030 667,830 667,830 667,464 667,464 606,004 605,962 6.69%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -48.45% 17.14% 19.78% 24.19% 24.37% 17.11% 14.57% -
ROE -2.57% 6.58% 5.73% 4.89% 1.97% 9.08% 5.85% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.54 11.13 8.41 5.86 2.99 10.09 7.23 -64.23%
EPS -0.75 1.91 1.66 1.42 0.73 1.73 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.29 0.37 0.19 0.18 37.31%
Adjusted Per Share Value based on latest NOSH - 667,464
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.47 10.90 8.18 5.64 2.77 9.12 6.53 -62.89%
EPS -0.71 1.87 1.62 1.36 0.68 1.56 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2767 0.2839 0.2822 0.2788 0.3431 0.1717 0.1627 42.34%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.475 0.39 0.61 0.755 1.22 1.05 0.825 -
P/RPS 30.84 3.50 7.26 12.87 40.81 10.41 11.41 93.68%
P/EPS -63.64 20.44 36.69 53.23 167.44 60.84 78.32 -
EY -1.57 4.89 2.73 1.88 0.60 1.64 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.34 2.10 2.60 3.30 5.53 4.58 -49.47%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 07/02/23 16/11/22 27/07/22 28/04/22 08/02/22 08/11/21 29/07/21 -
Price 0.455 0.405 0.59 0.66 0.985 1.18 1.03 -
P/RPS 29.54 3.64 7.02 11.25 32.95 11.69 14.24 62.43%
P/EPS -60.96 21.23 35.49 46.53 135.19 68.37 97.78 -
EY -1.64 4.71 2.82 2.15 0.74 1.46 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 2.03 2.28 2.66 6.21 5.72 -57.66%

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