[AEMULUS] QoQ Quarter Result on 31-Dec-2019 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 46.4%
YoY- -296.55%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,215 5,059 2,686 4,359 7,546 5,446 8,104 -7.43%
PBT 1,259 106 -2,725 -1,981 -3,722 -959 491 87.01%
Tax -219 -19 -20 -12 4 -35 -10 678.37%
NP 1,040 87 -2,745 -1,993 -3,718 -994 481 66.97%
-
NP to SH 1,040 87 -2,745 -1,993 -3,718 -994 481 66.97%
-
Tax Rate 17.39% 17.92% - - - - 2.04% -
Total Cost 6,175 4,972 5,431 6,352 11,264 6,440 7,623 -13.06%
-
Net Worth 99,313 71,364 71,364 71,364 76,817 76,809 76,809 18.62%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 99,313 71,364 71,364 71,364 76,817 76,809 76,809 18.62%
NOSH 604,623 549,476 549,476 549,476 549,476 548,899 548,899 6.63%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.41% 1.72% -102.20% -45.72% -49.27% -18.25% 5.94% -
ROE 1.05% 0.12% -3.85% -2.79% -4.84% -1.29% 0.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.31 0.92 0.49 0.79 1.38 0.99 1.48 -7.79%
EPS 0.19 0.02 -0.51 -0.37 -0.68 -0.18 0.09 64.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.13 0.13 0.13 0.14 0.14 0.14 18.18%
Adjusted Per Share Value based on latest NOSH - 549,476
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.08 0.75 0.40 0.65 1.13 0.81 1.21 -7.27%
EPS 0.16 0.01 -0.41 -0.30 -0.55 -0.15 0.07 73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1065 0.1065 0.1065 0.1146 0.1146 0.1146 18.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.625 0.315 0.165 0.225 0.27 0.18 0.24 -
P/RPS 47.79 34.18 33.72 28.34 19.63 18.13 16.25 104.86%
P/EPS 331.58 1,987.61 -33.00 -61.97 -39.85 -99.35 273.75 13.58%
EY 0.30 0.05 -3.03 -1.61 -2.51 -1.01 0.37 -13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 2.42 1.27 1.73 1.93 1.29 1.71 60.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 13/11/20 23/07/20 22/05/20 20/02/20 21/11/19 22/08/19 16/05/19 -
Price 0.835 0.30 0.22 0.185 0.26 0.30 0.205 -
P/RPS 63.85 32.55 44.96 23.30 18.91 30.22 13.88 175.82%
P/EPS 442.98 1,892.96 -44.00 -50.96 -38.37 -165.58 233.83 52.92%
EY 0.23 0.05 -2.27 -1.96 -2.61 -0.60 0.43 -34.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 2.31 1.69 1.42 1.86 2.14 1.46 115.70%

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