[AEMULUS] QoQ TTM Result on 30-Jun-2021 [#3]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 54.74%
YoY- 188.64%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 71,446 68,183 61,093 51,005 39,706 26,450 19,319 139.33%
PBT 16,362 14,265 11,300 7,927 5,201 238 -3,341 -
Tax -441 -797 -851 -509 -407 -347 -270 38.73%
NP 15,921 13,468 10,449 7,418 4,794 -109 -3,611 -
-
NP to SH 15,921 13,468 10,449 7,418 4,794 -109 -3,611 -
-
Tax Rate 2.70% 5.59% 7.53% 6.42% 7.83% 145.80% - -
Total Cost 55,525 54,715 50,644 43,587 34,912 26,559 22,930 80.42%
-
Net Worth 186,856 229,938 115,041 109,000 109,000 104,717 99,313 52.46%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 186,856 229,938 115,041 109,000 109,000 104,717 99,313 52.46%
NOSH 667,464 667,464 606,004 605,962 605,962 604,623 604,623 6.82%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 22.28% 19.75% 17.10% 14.54% 12.07% -0.41% -18.69% -
ROE 8.52% 5.86% 9.08% 6.81% 4.40% -0.10% -3.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.09 10.97 10.09 8.42 6.56 4.80 3.50 115.88%
EPS 2.47 2.17 1.73 1.22 0.79 -0.02 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.37 0.19 0.18 0.18 0.19 0.18 37.47%
Adjusted Per Share Value based on latest NOSH - 605,962
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.66 10.18 9.12 7.61 5.93 3.95 2.88 139.47%
EPS 2.38 2.01 1.56 1.11 0.72 -0.02 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2788 0.3431 0.1717 0.1627 0.1627 0.1563 0.1482 52.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.755 1.22 1.05 0.825 0.805 0.605 0.625 -
P/RPS 6.81 11.12 10.41 9.79 12.28 12.61 17.85 -47.42%
P/EPS 30.56 56.29 60.84 67.35 101.68 -3,059.12 -95.50 -
EY 3.27 1.78 1.64 1.48 0.98 -0.03 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.30 5.53 4.58 4.47 3.18 3.47 -17.51%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 28/04/22 08/02/22 08/11/21 29/07/21 04/05/21 08/02/21 13/11/20 -
Price 0.66 0.985 1.18 1.03 0.90 0.83 0.835 -
P/RPS 5.95 8.98 11.69 12.23 13.73 17.29 23.85 -60.40%
P/EPS 26.71 45.45 68.38 84.08 113.68 -4,196.81 -127.58 -
EY 3.74 2.20 1.46 1.19 0.88 -0.02 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.66 6.21 5.72 5.00 4.37 4.64 -37.75%

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