[AEMULUS] QoQ Quarter Result on 30-Sep-2021 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 50.17%
YoY- 291.44%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 17,035 19,205 18,580 17,303 16,358 15,942 11,490 30.11%
PBT 1,772 4,335 4,563 4,632 2,832 2,238 1,598 7.15%
Tax -70 276 -35 -561 -121 -80 -89 -14.83%
NP 1,702 4,611 4,528 4,071 2,711 2,158 1,509 8.37%
-
NP to SH 1,702 4,611 4,528 4,071 2,711 2,158 1,509 8.37%
-
Tax Rate 3.95% -6.37% 0.77% 12.11% 4.27% 3.57% 5.57% -
Total Cost 15,333 14,594 14,052 13,232 13,647 13,784 9,981 33.24%
-
Net Worth 189,104 186,856 229,938 115,041 109,000 109,000 104,717 48.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 189,104 186,856 229,938 115,041 109,000 109,000 104,717 48.45%
NOSH 667,830 667,464 667,464 606,004 605,962 605,962 604,623 6.87%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.99% 24.01% 24.37% 23.53% 16.57% 13.54% 13.13% -
ROE 0.90% 2.47% 1.97% 3.54% 2.49% 1.98% 1.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.61 2.98 2.99 2.86 2.70 2.63 2.08 16.38%
EPS 0.26 0.72 0.73 0.68 0.45 0.36 0.28 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.37 0.19 0.18 0.18 0.19 32.66%
Adjusted Per Share Value based on latest NOSH - 606,004
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.54 2.87 2.77 2.58 2.44 2.38 1.71 30.27%
EPS 0.25 0.69 0.68 0.61 0.40 0.32 0.23 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.2788 0.3431 0.1717 0.1627 0.1627 0.1563 48.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.755 1.22 1.05 0.825 0.805 0.605 -
P/RPS 23.35 25.33 40.81 36.74 30.54 30.58 29.02 -13.52%
P/EPS 233.71 105.50 167.44 156.17 184.28 225.89 220.97 3.81%
EY 0.43 0.95 0.60 0.64 0.54 0.44 0.45 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.60 3.30 5.53 4.58 4.47 3.18 -24.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 27/07/22 28/04/22 08/02/22 08/11/21 29/07/21 04/05/21 08/02/21 -
Price 0.59 0.66 0.985 1.18 1.03 0.90 0.83 -
P/RPS 22.58 22.14 32.95 41.29 38.13 34.19 39.81 -31.55%
P/EPS 226.05 92.23 135.19 175.50 230.07 252.55 303.15 -17.81%
EY 0.44 1.08 0.74 0.57 0.43 0.40 0.33 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.28 2.66 6.21 5.72 5.00 4.37 -40.10%

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