[AEMULUS] QoQ TTM 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- 96.98%
YoY- 98.25%
Quarter Report
Latest QR
Upcoming QR
AEMULUS's Result
AEMULUS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,093 51,005 39,706 26,450 19,319 19,650 20,037 110.12%
PBT 11,300 7,927 5,201 238 -3,341 -8,322 -9,387 -
Tax -851 -509 -407 -347 -270 -47 -63 466.28%
NP 10,449 7,418 4,794 -109 -3,611 -8,369 -9,450 -
-
NP to SH 10,449 7,418 4,794 -109 -3,611 -8,369 -9,450 -
-
Tax Rate 7.53% 6.42% 7.83% 145.80% - - - -
Total Cost 50,644 43,587 34,912 26,559 22,930 28,019 29,487 43.36%
-
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 17.10% 14.54% 12.07% -0.41% -18.69% -42.59% -47.16% -
ROE 9.08% 6.81% 4.40% -0.10% -3.64% -11.73% -13.24% -
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 10.09 8.42 6.56 4.80 3.50 3.58 3.65 96.84%
EPS 1.73 1.22 0.79 -0.02 -0.65 -1.52 -1.72 -
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 9.12 7.61 5.93 3.95 2.88 2.93 2.99 110.17%
EPS 1.56 1.11 0.72 -0.02 -0.54 -1.25 -1.41 -
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 10.41 9.79 12.28 12.61 17.85 8.80 4.52 74.30%
P/EPS 60.84 67.35 101.68 -3,059.12 -95.50 -20.66 -9.58 -
EY 1.64 1.48 0.98 -0.03 -1.05 -4.84 -10.43 -
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 11.69 12.23 13.73 17.29 23.85 8.38 6.03 55.41%
P/EPS 68.38 84.08 113.68 -4,196.81 -127.58 -19.68 -12.78 -
EY 1.46 1.19 0.88 -0.02 -0.78 -5.08 -7.82 -
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