[AEMULUS] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 45.1%
YoY- 175.72%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 17,303 16,358 15,942 11,490 7,215 5,059 2,686 245.82%
PBT 4,632 2,832 2,238 1,598 1,259 106 -2,725 -
Tax -561 -121 -80 -89 -219 -19 -20 821.31%
NP 4,071 2,711 2,158 1,509 1,040 87 -2,745 -
-
NP to SH 4,071 2,711 2,158 1,509 1,040 87 -2,745 -
-
Tax Rate 12.11% 4.27% 3.57% 5.57% 17.39% 17.92% - -
Total Cost 13,232 13,647 13,784 9,981 6,175 4,972 5,431 80.96%
-
Net Worth 115,041 109,000 109,000 104,717 99,313 71,364 71,364 37.44%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 115,041 109,000 109,000 104,717 99,313 71,364 71,364 37.44%
NOSH 606,004 605,962 605,962 604,623 604,623 549,476 549,476 6.73%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 23.53% 16.57% 13.54% 13.13% 14.41% 1.72% -102.20% -
ROE 3.54% 2.49% 1.98% 1.44% 1.05% 0.12% -3.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.86 2.70 2.63 2.08 1.31 0.92 0.49 223.82%
EPS 0.68 0.45 0.36 0.28 0.19 0.02 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.19 0.18 0.13 0.13 28.75%
Adjusted Per Share Value based on latest NOSH - 604,623
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.58 2.44 2.38 1.71 1.08 0.75 0.40 246.10%
EPS 0.61 0.40 0.32 0.23 0.16 0.01 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1627 0.1627 0.1563 0.1482 0.1065 0.1065 37.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.05 0.825 0.805 0.605 0.625 0.315 0.165 -
P/RPS 36.74 30.54 30.58 29.02 47.79 34.18 33.72 5.87%
P/EPS 156.17 184.28 225.89 220.97 331.58 1,987.61 -33.00 -
EY 0.64 0.54 0.44 0.45 0.30 0.05 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 4.58 4.47 3.18 3.47 2.42 1.27 166.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 08/11/21 29/07/21 04/05/21 08/02/21 13/11/20 23/07/20 22/05/20 -
Price 1.18 1.03 0.90 0.83 0.835 0.30 0.22 -
P/RPS 41.29 38.13 34.19 39.81 63.85 32.55 44.96 -5.51%
P/EPS 175.50 230.07 252.55 303.15 442.98 1,892.96 -44.00 -
EY 0.57 0.43 0.40 0.33 0.23 0.05 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 5.72 5.00 4.37 4.64 2.31 1.69 137.93%

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