[AEMULUS] QoQ TTM Result on 30-Sep-2016 [#4]

Stock
[AEMULUS] AEMULUS HOLDINGS BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -324.92%
YoY- -147.2%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 34,318 27,850 24,876 21,984 24,709 32,021 24,233 26.13%
PBT 3,621 1,675 -197 -2,653 1,353 4,509 4,001 -6.44%
Tax 16 -11 -31 -82 -137 -112 -85 -
NP 3,637 1,664 -228 -2,735 1,216 4,397 3,916 -4.81%
-
NP to SH 3,637 1,664 -228 -2,735 1,216 4,397 3,916 -4.81%
-
Tax Rate -0.44% 0.66% - - 10.13% 2.48% 2.12% -
Total Cost 30,681 26,186 25,104 24,719 23,493 27,624 20,317 31.65%
-
Net Worth 70,215 70,215 65,827 66,512 65,454 65,590 65,511 4.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 70,215 70,215 65,827 66,512 65,454 65,590 65,511 4.73%
NOSH 438,850 438,850 438,850 443,414 436,363 437,272 436,744 0.32%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.60% 5.97% -0.92% -12.44% 4.92% 13.73% 16.16% -
ROE 5.18% 2.37% -0.35% -4.11% 1.86% 6.70% 5.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.82 6.35 5.67 4.96 5.66 7.32 5.55 25.70%
EPS 0.83 0.38 -0.05 -0.62 0.28 1.01 0.90 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 443,414
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.11 4.15 3.71 3.27 3.68 4.77 3.61 26.09%
EPS 0.54 0.25 -0.03 -0.41 0.18 0.65 0.58 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1046 0.0981 0.0991 0.0975 0.0977 0.0976 4.73%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.50 0.35 0.21 0.26 0.325 0.375 0.51 -
P/RPS 6.39 5.52 3.70 5.24 5.74 5.12 9.19 -21.53%
P/EPS 60.33 92.31 -404.20 -42.15 116.63 37.29 56.88 4.00%
EY 1.66 1.08 -0.25 -2.37 0.86 2.68 1.76 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.19 1.40 1.73 2.17 2.50 3.40 -5.37%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 23/02/17 18/11/16 12/08/16 16/05/16 - -
Price 0.69 0.525 0.32 0.205 0.32 0.315 0.00 -
P/RPS 8.82 8.27 5.65 4.13 5.65 4.30 0.00 -
P/EPS 83.26 138.46 -615.93 -33.24 114.83 31.33 0.00 -
EY 1.20 0.72 -0.16 -3.01 0.87 3.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 3.28 2.13 1.37 2.13 2.10 0.00 -

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