[AEMULUS] QoQ Quarter Result on 30-Jun-2018 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 23.83%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 8,104 7,738 6,733 9,538 11,246 9,441 11,746 -21.93%
PBT 491 1,038 321 2,205 1,782 1,030 2,096 -62.03%
Tax -10 -24 -19 -7 -7 -8 1 -
NP 481 1,014 302 2,198 1,775 1,022 2,097 -62.56%
-
NP to SH 481 1,014 302 2,198 1,775 1,022 2,097 -62.56%
-
Tax Rate 2.04% 2.31% 5.92% 0.32% 0.39% 0.78% -0.05% -
Total Cost 7,623 6,724 6,431 7,340 9,471 8,419 9,649 -14.55%
-
Net Worth 76,809 76,809 76,798 76,798 74,604 74,604 74,604 1.96%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 1,097 - - - - -
Div Payout % - - 363.29% - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 76,809 76,809 76,798 76,798 74,604 74,604 74,604 1.96%
NOSH 548,899 548,899 548,899 548,562 438,850 438,850 438,850 16.10%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.94% 13.10% 4.49% 23.04% 15.78% 10.83% 17.85% -
ROE 0.63% 1.32% 0.39% 2.86% 2.38% 1.37% 2.81% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.48 1.41 1.23 1.74 2.56 2.15 2.68 -32.71%
EPS 0.09 0.18 0.06 0.40 0.40 0.23 0.48 -67.27%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.17 0.17 0.17 -12.15%
Adjusted Per Share Value based on latest NOSH - 548,562
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.21 1.15 1.00 1.42 1.68 1.41 1.75 -21.82%
EPS 0.07 0.15 0.05 0.33 0.26 0.15 0.31 -62.95%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1146 0.1146 0.1146 0.1113 0.1113 0.1113 1.96%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.24 0.22 0.355 0.375 0.38 0.655 0.605 -
P/RPS 16.25 15.60 28.92 21.57 14.83 30.45 22.60 -19.75%
P/EPS 273.75 119.03 644.83 93.59 93.95 281.26 126.61 67.28%
EY 0.37 0.84 0.16 1.07 1.06 0.36 0.79 -39.71%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.57 2.54 2.68 2.24 3.85 3.56 -38.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 22/02/19 23/11/18 16/08/18 15/05/18 08/02/18 16/11/17 -
Price 0.205 0.26 0.295 0.405 0.36 0.57 0.66 -
P/RPS 13.88 18.43 24.03 23.29 14.05 26.50 24.66 -31.85%
P/EPS 233.83 140.68 535.85 101.08 89.01 244.76 138.12 42.09%
EY 0.43 0.71 0.19 0.99 1.12 0.41 0.72 -29.10%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.86 2.11 2.89 2.12 3.35 3.88 -47.90%

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